AX VI VET Holding III ApS — Credit Rating and Financial Key Figures
CVR number: 40727671
Hovedgaden 12 C, 3460 Birkerød
Income statement (mDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 162.33 | 695.64 | 1 163.20 |
| Manufacturing for enterprise's own use | 0.23 | ||
| Other operating income | 4.38 | ||
| Costs of manufacturing | -36.20 | - 151.52 | - 236.99 |
| External services | -38.66 | - 140.98 | - 196.10 |
| Gross profit | 87.47 | 403.37 | 730.12 |
| Employee benefit expenses | -86.97 | - 390.65 | - 627.91 |
| Other operating expenses | -19.40 | -47.45 | -52.13 |
| Total depreciation | -17.85 | - 114.85 | - 117.67 |
| EBIT | -32.38 | - 136.14 | -46.48 |
| Other financial income | 1.25 | 1.02 | 3.69 |
| Other financial expenses | -11.31 | -13.44 | -21.10 |
| Pre-tax profit | -42.43 | - 195.46 | - 215.71 |
| Income taxes | -0.82 | 3.37 | -8.61 |
| Net earnings | -43.25 | - 192.09 | - 224.32 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 2.51 | 3.84 | ||
| Intangible rights | 0.25 | 0.34 | ||
| Goodwill | 886.61 | 1 396.07 | 1 878.43 | |
| Intangible assets total | 886.61 | 1 398.83 | 1 882.61 | |
| Land and waters | 6.74 | 34.70 | ||
| Buildings | 4.93 | 14.72 | 16.92 | |
| Machinery and equipment | 45.28 | 101.06 | 88.55 | |
| Tangible assets total | 50.21 | 122.52 | 140.18 | |
| Investments total | ||||
| Non-current loans receivable | 2.64 | 4.87 | ||
| Non-current other receivables | 2.37 | 5.54 | 6.91 | |
| Long term receivables total | 2.37 | 8.18 | 11.78 | |
| Finished products/goods | 17.98 | 35.01 | 52.23 | |
| Inventories total | 17.98 | 35.01 | 52.23 | |
| Current trade debtors | 8.34 | 19.05 | 34.45 | |
| Prepayments and accrued income | 0.32 | 3.53 | 8.79 | |
| Current other receivables | 5.04 | 7.70 | 14.47 | |
| Current deferred tax assets | 0.49 | 3.81 | 5.08 | |
| Short term receivables total | 14.20 | 34.08 | 62.79 | |
| Cash and bank deposits | 0.04 | 72.05 | 88.22 | 207.62 |
| Cash and cash equivalents | 0.04 | 72.05 | 88.22 | 207.62 |
| Balance sheet total (assets) | 0.04 | 1 043.41 | 1 686.84 | 2 357.21 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 0.04 | 0.29 | 0.41 | 0.41 |
| Asset revaluation reserve | 0.61 | |||
| Other reserves | 2.95 | -2.07 | -7.35 | |
| Retained earnings | 233.04 | 442.25 | 358.83 | |
| Profit of the financial year | -43.25 | - 192.09 | - 224.32 | |
| Minority interest (BS) | 247.28 | 205.85 | 132.06 | |
| Shareholders equity total | 0.04 | 440.30 | 454.35 | 260.24 |
| Provisions | 10.88 | |||
| Non-current loans from credit institutions | 490.12 | 1 033.67 | 1 648.61 | |
| Non-current leasing loans | 1.05 | 0.87 | 1.32 | |
| Non-current other liabilities | 11.93 | 31.69 | 214.84 | |
| Non-current liabilities total | 503.11 | 1 066.23 | 1 864.77 | |
| Current loans from credit institutions | 11.11 | 16.45 | 2.73 | |
| Current trade creditors | 17.85 | 40.10 | 62.88 | |
| Short-term deferred tax liabilities | 6.81 | 5.33 | 1.38 | |
| Other non-interest bearing current liabilities | 64.24 | 104.38 | 154.35 | |
| Current liabilities total | 100.01 | 166.26 | 221.33 | |
| Balance sheet total (liabilities) | 0.04 | 1 043.41 | 1 686.84 | 2 357.21 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.