VURDERINGSFIRMAET ApS — Credit Rating and Financial Key Figures
CVR number: 33759665
Teglbækvej 14, 8361 Hasselager
Income statement (kDKK)
2020 | 2021 | 2022 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 279.27 | 306.24 | 491.72 | 641.72 |
| EBIT | 279.27 | 306.24 | 491.72 | 641.72 |
| Other financial income | 33.50 | 42.59 | 36.78 | 55.88 |
| Other financial expenses | -25.02 | -33.08 | -29.08 | -7.33 |
| Pre-tax profit | 287.74 | 315.75 | 499.43 | 690.27 |
| Income taxes | -64.44 | -68.73 | - 110.15 | - 153.45 |
| Net earnings | 223.31 | 247.03 | 389.28 | 536.82 |
Assets (kDKK)
2020 | 2021 | 2022 | 2024 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 24.75 | 40.00 | 46.02 | 67.37 |
| Current other receivables | 809.80 | 1 220.09 | 274.60 | 773.27 |
| Short term receivables total | 834.55 | 1 260.09 | 320.62 | 840.64 |
| Cash and bank deposits | 250.01 | 8.14 | 381.77 | 394.70 |
| Cash and cash equivalents | 250.01 | 8.14 | 381.77 | 394.70 |
| Balance sheet total (assets) | 1 084.56 | 1 268.23 | 702.39 | 1 235.34 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2024 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 223.31 | 247.03 | ||
| Retained earnings | - 223.31 | - 247.03 | 389.28 | |
| Profit of the financial year | 223.31 | 247.03 | 389.28 | 536.82 |
| Shareholders equity total | 303.31 | 327.03 | 469.28 | 1 006.10 |
| Non-current liabilities total | ||||
| Current trade creditors | 12.50 | 12.50 | 12.50 | 54.25 |
| Current owed to participating | 655.77 | 796.26 | ||
| Short-term deferred tax liabilities | 75.28 | 84.17 | 128.88 | 121.45 |
| Other non-interest bearing current liabilities | 37.71 | 48.28 | 91.73 | 53.54 |
| Current liabilities total | 781.26 | 941.20 | 233.11 | 229.24 |
| Balance sheet total (liabilities) | 1 084.56 | 1 268.23 | 702.39 | 1 235.34 |
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.