VESTJYSK INDUSTRI- OG LANDBRUGSMONTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 27561020
Højgårdsparken 72, 6800 Varde
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 833.52 | 1 078.35 | 565.53 | 789.72 | 61.08 |
| Employee benefit expenses | - 910.83 | - 846.20 | - 730.25 | - 916.08 | - 133.25 |
| Other operating expenses | -14.78 | ||||
| Total depreciation | - 203.04 | - 163.70 | - 155.99 | - 155.99 | - 489.90 |
| EBIT | 719.65 | 53.67 | - 320.71 | - 282.36 | 417.74 |
| Other financial income | 0.02 | 0.04 | 0.10 | ||
| Other financial expenses | -2.85 | -13.35 | -3.96 | -2.82 | -1.45 |
| Pre-tax profit | 716.79 | 40.32 | - 324.66 | - 285.13 | 416.39 |
| Income taxes | - 158.14 | -8.87 | 71.32 | 62.70 | -91.86 |
| Net earnings | 558.65 | 31.44 | - 253.33 | - 222.43 | 324.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 219.89 | 1 955.32 | 2 044.58 | 2 044.58 | 2 044.58 |
| Machinery and equipment | 647.18 | 526.48 | 370.49 | 214.50 | 4.40 |
| Tangible assets total | 2 867.07 | 2 481.80 | 2 415.07 | 2 259.08 | 2 048.98 |
| Investments total | |||||
| Deferred tax assets | 37.00 | 65.39 | 81.31 | ||
| Long term receivables total | 37.00 | 65.39 | 81.31 | ||
| Inventories total | |||||
| Current trade debtors | 358.25 | 31.70 | 160.60 | 39.49 | |
| Prepayments and accrued income | 18.83 | 6.92 | 22.18 | 26.10 | 27.17 |
| Current deferred tax assets | 26.88 | 22.56 | 20.00 | 20.00 | 4.00 |
| Short term receivables total | 403.96 | 61.18 | 202.78 | 85.59 | 31.17 |
| Cash and bank deposits | 48.36 | 836.81 | 715.35 | 289.30 | 108.84 |
| Cash and cash equivalents | 48.36 | 836.81 | 715.35 | 289.30 | 108.84 |
| Balance sheet total (assets) | 3 319.38 | 3 379.78 | 3 370.20 | 2 699.36 | 2 270.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 212.90 | 1 658.55 | 1 575.59 | 1 204.46 | 860.03 |
| Profit of the financial year | 558.65 | 31.44 | - 253.33 | - 222.43 | 324.53 |
| Shareholders equity total | 1 896.55 | 1 814.99 | 1 447.26 | 1 107.03 | 1 309.56 |
| Provisions | 193.90 | 191.34 | 157.02 | 122.70 | 230.48 |
| Non-current advances received | 270.19 | ||||
| Non-current owed to group member | 919.86 | 1 002.35 | 985.87 | 571.86 | |
| Non-current liabilities total | 919.86 | 1 272.55 | 985.87 | 571.86 | |
| Current trade creditors | 523.92 | 21.42 | 28.45 | 31.11 | 16.07 |
| Other non-interest bearing current liabilities | 705.01 | 432.18 | 464.94 | 452.66 | 142.33 |
| Liabilities of non-current assets for sale | 579.13 | ||||
| Current liabilities total | 1 808.06 | 453.60 | 493.38 | 483.77 | 158.40 |
| Balance sheet total (liabilities) | 3 898.50 | 3 379.78 | 3 370.20 | 2 699.36 | 2 270.30 |
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.