VEJLE REJSER ApS — Credit Rating and Financial Key Figures
CVR number: 80511817
Roms Hule 8, 7100 Vejle
info@vejle-rejser.dk
tel: 76429999
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 103.00 | 5 339.00 | 9 291.00 | 13 724.93 | 14 557.05 |
Employee benefit expenses | -9 276.90 | -10 734.80 | |||
Total depreciation | -98.23 | - 202.04 | |||
EBIT | -1 754.00 | - 853.00 | 2 118.00 | 4 349.80 | 3 620.21 |
Other financial income | 558.04 | 1 058.54 | |||
Other financial expenses | - 419.49 | - 629.56 | |||
Pre-tax profit | -1 317.00 | - 469.00 | 1 552.00 | 4 488.34 | 4 049.18 |
Income taxes | -1 081.89 | - 944.76 | |||
Net earnings | -1 317.00 | - 469.00 | 1 552.00 | 3 406.45 | 3 104.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 375.89 | 239.20 | |||
Intangible assets total | 375.89 | 239.20 | |||
Land and waters | 2 286.26 | 2 222.20 | |||
Machinery and equipment | 76.42 | ||||
Tangible assets total | 2 286.26 | 2 298.62 | |||
Other receivables | 19 263.00 | 17 678.00 | 22 677.00 | ||
Investments total | 19 263.00 | 17 678.00 | 22 677.00 | ||
Non-current other receivables | 1 904.98 | 2 185.41 | |||
Long term receivables total | 1 904.98 | 2 185.41 | |||
Inventories total | |||||
Current trade debtors | 4 576.87 | 3 781.58 | |||
Current amounts owed by group member comp. | 13 442.43 | 14 130.79 | |||
Prepayments and accrued income | 437.01 | 3 515.62 | |||
Current other receivables | 1 767.48 | 4 257.06 | |||
Short term receivables total | 20 223.79 | 25 685.05 | |||
Cash and bank deposits | 1 874.51 | 529.54 | |||
Cash and cash equivalents | 1 874.51 | 529.54 | |||
Balance sheet total (assets) | 19 263.00 | 17 678.00 | 22 677.00 | 26 665.43 | 30 937.81 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 6 120.00 | 5 651.00 | 8 041.00 | 200.00 | 200.00 |
Shares repurchased | 4 000.00 | 2 000.00 | |||
Other reserves | 293.19 | 226.99 | |||
Retained earnings | 1 317.00 | 469.00 | -1 552.00 | 3 548.28 | 5 020.93 |
Profit of the financial year | -1 317.00 | - 469.00 | 1 552.00 | 3 406.45 | 3 104.43 |
Shareholders equity total | 6 120.00 | 5 651.00 | 8 041.00 | 11 447.92 | 10 552.35 |
Provisions | 590.84 | 585.68 | |||
Non-current loans from credit institutions | 943.11 | 764.77 | |||
Non-current deferred tax liabilities | 1 691.48 | 1 730.84 | |||
Non-current liabilities total | 2 634.59 | 2 495.61 | |||
Current loans from credit institutions | 177.74 | 5 007.24 | |||
Current trade creditors | 8 730.68 | 7 959.73 | |||
Current owed to group member | 877.16 | 1 220.62 | |||
Short-term deferred tax liabilities | 1 187.35 | 1 824.55 | |||
Other non-interest bearing current liabilities | 737.24 | 1 112.64 | |||
Accruals and deferred income | 281.92 | 179.40 | |||
Current liabilities total | 11 992.08 | 17 304.18 | |||
Balance sheet total (liabilities) | 6 120.00 | 5 651.00 | 8 041.00 | 26 665.43 | 30 937.81 |
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.