IS VINTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 34613575
Tarupvej 78, Tarup 5210 Odense NV
ida@soling.nu
tel: 20421885
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -76.17 | -99.65 | - 116.33 | - 112.59 | - 126.09 |
| Total depreciation | -13.13 | -13.13 | -13.13 | -13.13 | |
| EBIT | -89.29 | - 112.78 | - 129.46 | - 125.71 | - 126.09 |
| Other financial income | 0.52 | ||||
| Other financial expenses | -0.46 | -1.15 | -1.22 | -3.16 | |
| Pre-tax profit | -89.75 | - 113.93 | - 130.68 | - 128.88 | - 125.56 |
| Net earnings | -89.75 | - 113.93 | - 130.68 | - 128.88 | - 125.56 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 39.38 | 26.26 | 13.13 | ||
| Tangible assets total | 39.38 | 26.26 | 13.13 | ||
| Other receivables | 12.57 | 12.57 | 12.57 | 18.60 | 20.52 |
| Investments total | 12.57 | 12.57 | 12.57 | 18.60 | 20.52 |
| Long term receivables total | |||||
| Finished products/goods | 447.44 | 426.12 | 424.62 | 442.06 | 473.12 |
| Inventories total | 447.44 | 426.12 | 424.62 | 442.06 | 473.12 |
| Current trade debtors | 3.92 | ||||
| Prepayments and accrued income | 0.66 | ||||
| Current other receivables | 1.89 | 9.04 | 3.64 | 6.17 | 8.32 |
| Short term receivables total | 5.81 | 9.04 | 3.64 | 6.17 | 8.98 |
| Cash and bank deposits | 18.34 | 14.56 | 21.53 | 72.31 | 29.48 |
| Cash and cash equivalents | 18.34 | 14.56 | 21.53 | 72.31 | 29.48 |
| Balance sheet total (assets) | 523.55 | 488.55 | 475.49 | 539.14 | 532.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 17.86 | -71.89 | - 185.82 | - 316.50 | - 445.38 |
| Profit of the financial year | -89.75 | - 113.93 | - 130.68 | - 128.88 | - 125.56 |
| Shareholders equity total | 8.10 | - 105.82 | - 236.50 | - 365.38 | - 490.94 |
| Non-current owed to group member | 502.95 | 502.15 | 502.15 | 502.15 | 502.15 |
| Non-current liabilities total | 502.95 | 502.15 | 502.15 | 502.15 | 502.15 |
| Other non-interest bearing current liabilities | 12.50 | 92.22 | 209.85 | 402.37 | 520.89 |
| Current liabilities total | 12.50 | 92.22 | 209.85 | 402.37 | 520.89 |
| Balance sheet total (liabilities) | 523.55 | 488.55 | 475.49 | 539.14 | 532.09 |
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.