V1 GALLERY ApS — Credit Rating and Financial Key Figures
CVR number: 32471838
Slagtehusgade 44 D, 1715 København V
mail@v1gallery.com
tel: 33310321
v1gallery.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 500.27 | 5 269.79 | 8 829.20 | 5 217.05 | 2 087.78 |
| Employee benefit expenses | -2 404.02 | -2 426.88 | -2 719.35 | -3 143.58 | -3 230.75 |
| Total depreciation | - 221.09 | - 216.37 | - 162.06 | -40.49 | -55.49 |
| EBIT | 1 875.15 | 2 626.53 | 5 947.79 | 2 032.99 | -1 198.46 |
| Other financial income | 435.43 | 682.78 | 713.15 | 282.81 | |
| Other financial expenses | -22.60 | - 271.59 | -64.86 | - 106.94 | - 144.13 |
| Net income from associates (fin.) | - 366.78 | ||||
| Pre-tax profit | 2 287.98 | 2 354.94 | 6 565.72 | 2 639.20 | -1 426.56 |
| Income taxes | - 534.45 | - 541.31 | -1 455.50 | - 612.08 | 210.80 |
| Net earnings | 1 753.54 | 1 813.64 | 5 110.22 | 2 027.12 | -1 215.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 329.65 | 141.05 | 6.76 | 2 727.11 | |
| Machinery and equipment | 1 095.07 | 1 138.75 | 1 110.98 | 1 168.33 | 1 215.91 |
| Tangible assets total | 1 424.72 | 1 279.81 | 1 117.74 | 1 168.33 | 3 943.02 |
| Participating interests | 20.00 | 20.00 | 20.00 | 40.00 | |
| Other receivables | 21.60 | 93.56 | 93.56 | 93.56 | |
| Investments total | 41.60 | 20.00 | 113.56 | 133.56 | 93.56 |
| Non-current other receivables | 93.56 | ||||
| Long term receivables total | 93.56 | ||||
| Inventories total | |||||
| Current trade debtors | 2 042.15 | 1 972.33 | 3 482.69 | 3 677.82 | 3 430.43 |
| Current owed by particip. interest comp. | 283.03 | ||||
| Prepayments and accrued income | 151.66 | 100.04 | 204.80 | 301.05 | 1 438.91 |
| Current other receivables | 310.79 | 160.79 | 188.60 | 469.63 | 850.63 |
| Current deferred tax assets | 426.38 | ||||
| Short term receivables total | 2 504.59 | 2 233.16 | 3 876.09 | 4 731.53 | 6 146.34 |
| Cash and bank deposits | 9 950.09 | 13 619.64 | 17 534.24 | 18 215.21 | 12 546.29 |
| Cash and cash equivalents | 9 950.09 | 13 619.64 | 17 534.24 | 18 215.21 | 12 546.29 |
| Balance sheet total (assets) | 13 921.01 | 17 246.17 | 22 641.63 | 24 248.63 | 22 729.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 7 174.16 | 8 927.70 | 10 741.34 | 15 851.55 | 17 878.67 |
| Profit of the financial year | 1 753.54 | 1 813.64 | 5 110.22 | 2 027.12 | -1 215.76 |
| Shareholders equity total | 9 052.70 | 10 866.34 | 15 976.55 | 18 003.67 | 16 787.91 |
| Provisions | 194.96 | 209.94 | 198.46 | 206.42 | |
| Non-current other liabilities | 162.00 | ||||
| Non-current liabilities total | 162.00 | ||||
| Current loans from credit institutions | 54.88 | 49.83 | |||
| Advances received | 37.99 | 12.26 | 12.26 | 12.26 | 233.46 |
| Current trade creditors | 3 920.70 | 4 996.68 | 4 686.37 | 5 248.15 | 5 362.87 |
| Current owed to participating | 25.14 | 5.14 | |||
| Short-term deferred tax liabilities | 247.98 | 392.33 | 1 308.98 | 358.12 | |
| Other non-interest bearing current liabilities | 411.80 | 556.80 | 459.01 | 394.88 | 339.83 |
| Current liabilities total | 4 673.35 | 6 007.89 | 6 466.62 | 6 038.55 | 5 941.31 |
| Balance sheet total (liabilities) | 13 921.01 | 17 246.17 | 22 641.63 | 24 248.63 | 22 729.22 |
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.