Vestjyllands regnskabskontor Aps
CVR number: 36902213
Kronprinsensgade 37, 6700 Esbjerg
lilleslippe@gmail.com
tel: 30111902
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2.00 | 15.61 | 137.86 | 336.89 | 320.85 |
| External services | -28.22 | - 102.92 | - 182.19 | ||
| Gross profit | 2.00 | 15.61 | 109.64 | 233.96 | 138.66 |
| Wages and salaries | -50.90 | - 125.75 | - 101.24 | ||
| EBIT | 2.00 | 15.61 | 58.74 | 108.21 | 37.41 |
| Other financial expenses | -4.15 | ||||
| Pre-tax profit | 2.00 | 15.61 | 54.59 | 108.21 | 37.41 |
| Income taxes | -12.01 | -8.23 | |||
| Net earnings | 2.00 | 15.61 | 42.58 | 108.21 | 29.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 4.79 | ||||
| Long term receivables total | 4.79 | ||||
| Inventories total | |||||
| Current trade debtors | 20.00 | 62.50 | 36.25 | 43.13 | |
| Current other receivables | 431.58 | 505.42 | 100.25 | ||
| Short term receivables total | 20.00 | 494.08 | 541.67 | 143.38 | |
| Cash and bank deposits | 0.41 | 25.68 | 269.03 | ||
| Cash and cash equivalents | 0.41 | 25.68 | 269.03 | ||
| Balance sheet total (assets) | 4.79 | 20.41 | 494.08 | 567.36 | 412.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | |
| Shares repurchased | 100.00 | 117.80 | |||
| Retained earnings | 2.79 | 4.79 | 20.41 | -37.02 | 17.90 |
| Profit of the financial year | 2.00 | 15.61 | 42.58 | 108.21 | 29.18 |
| Shareholders equity total | 4.79 | 20.41 | 102.98 | 211.19 | 204.89 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 12.01 | 23.81 | 8.23 | ||
| Other non-interest bearing current liabilities | 379.09 | 332.36 | 199.28 | ||
| Current liabilities total | 391.10 | 356.16 | 207.51 | ||
| Balance sheet total (liabilities) | 4.79 | 20.41 | 494.08 | 567.36 | 412.40 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.