Bjerndrup VVS ApS — Credit Rating and Financial Key Figures
CVR number: 37825441
Anderup Skovvej 66, 6070 Christiansfeld
info@bjerndrupvvs.dk
tel: 23678548
www.bjerndrupvvs.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 236.59 | 965.96 | 1 644.01 | 1 705.14 | 1 505.85 |
| Employee benefit expenses | - 680.93 | - 741.06 | -1 450.17 | -1 237.49 | -1 288.99 |
| Total depreciation | - 133.68 | - 133.68 | -36.37 | -83.47 | -92.22 |
| EBIT | 421.98 | 91.22 | 157.47 | 384.19 | 124.64 |
| Other financial income | 3.62 | 0.61 | 0.27 | 0.41 | |
| Other financial expenses | -8.64 | -7.89 | -5.04 | -4.41 | -2.96 |
| Pre-tax profit | 416.96 | 83.94 | 152.43 | 380.05 | 122.08 |
| Income taxes | -92.43 | -19.81 | -31.87 | -82.93 | -25.93 |
| Net earnings | 324.53 | 64.13 | 120.56 | 297.12 | 96.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 50.00 | ||||
| Intangible assets total | 50.00 | ||||
| Buildings | 34.42 | 25.25 | 16.06 | 6.88 | |
| Machinery and equipment | 107.04 | 72.54 | 328.65 | 398.37 | 582.78 |
| Tangible assets total | 141.47 | 97.79 | 344.72 | 405.25 | 582.78 |
| Investments total | |||||
| Non-current other receivables | 43.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Long term receivables total | 43.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Raw materials and consumables | 131.68 | 121.95 | 128.38 | 215.43 | 397.13 |
| Inventories total | 131.68 | 121.95 | 128.38 | 215.43 | 397.13 |
| Current trade debtors | 1 138.26 | 1 235.25 | 1 724.77 | 1 523.85 | 1 088.22 |
| Prepayments and accrued income | 12.50 | 12.50 | 12.50 | ||
| Current other receivables | 126.00 | 86.29 | 166.99 | 164.37 | 189.52 |
| Current deferred tax assets | 0.70 | 34.00 | 20.04 | ||
| Short term receivables total | 1 264.26 | 1 322.24 | 1 938.27 | 1 700.71 | 1 310.27 |
| Other current investments | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Cash and bank deposits | 482.14 | 373.13 | 35.39 | 163.29 | 110.42 |
| Cash and cash equivalents | 502.14 | 393.13 | 55.39 | 183.29 | 130.42 |
| Balance sheet total (assets) | 2 132.54 | 1 950.11 | 2 481.75 | 2 519.69 | 2 435.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 117.80 | 122.00 | |||
| Retained earnings | 747.83 | 1 072.36 | 1 136.49 | 1 139.25 | 1 314.37 |
| Profit of the financial year | 324.53 | 64.13 | 120.56 | 297.12 | 96.16 |
| Shareholders equity total | 1 122.36 | 1 186.49 | 1 307.05 | 1 604.17 | 1 582.52 |
| Provisions | 30.81 | 31.18 | 36.03 | 54.00 | |
| Non-current other liabilities | 21.71 | ||||
| Non-current liabilities total | 21.71 | ||||
| Advances received | 17.66 | 19.49 | 277.10 | 26.87 | 34.13 |
| Current trade creditors | 249.82 | 143.14 | 315.63 | 297.31 | 252.42 |
| Current owed to participating | 193.62 | 72.83 | 73.74 | 74.69 | 75.68 |
| Short-term deferred tax liabilities | 107.75 | 35.33 | 42.08 | ||
| Other non-interest bearing current liabilities | 388.81 | 492.84 | 477.06 | 438.54 | 436.86 |
| Current liabilities total | 957.65 | 763.62 | 1 143.53 | 879.49 | 799.09 |
| Balance sheet total (liabilities) | 2 132.54 | 1 950.11 | 2 481.75 | 2 519.69 | 2 435.61 |
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.