Vorbjerg ApS — Credit Rating and Financial Key Figures
CVR number: 37321893
Bygaden 3, 8520 Lystrup
hla@henningv.com
tel: 86990600
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 315.54 | 6 106.62 | 6 462.43 | 6 669.74 | 6 638.98 |
| Reduction in value of non-current assets | 1 540.00 | 2 280.00 | -1 790.00 | 988.75 | 130.00 |
| EBIT | 7 855.54 | 8 386.62 | 4 672.43 | 7 658.49 | 6 768.98 |
| Other financial income | 88.24 | 90.11 | 4 604.42 | 106.98 | 107.54 |
| Other financial expenses | -1 828.95 | -1 709.75 | -2 192.60 | -2 776.92 | -2 716.97 |
| Net income from associates (fin.) | 3 542.13 | -92.70 | 3 324.62 | - 508.15 | - 504.52 |
| Pre-tax profit | 9 656.96 | 6 674.29 | 10 408.87 | 4 480.40 | 3 655.02 |
| Income taxes | -1 243.42 | -1 489.36 | -1 558.42 | -1 097.46 | - 915.08 |
| Net earnings | 8 413.53 | 5 184.92 | 8 850.45 | 3 382.94 | 2 739.94 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 94 010.00 | 96 290.00 | 94 500.00 | 95 580.00 | 95 710.00 |
| Tangible assets total | 94 010.00 | 96 290.00 | 94 500.00 | 95 580.00 | 95 710.00 |
| Holdings in group member companies | 3 582.13 | 3 489.43 | 6 814.05 | 6 305.89 | 5 801.37 |
| Investments total | 3 582.13 | 3 489.43 | 6 814.05 | 6 305.89 | 5 801.37 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 43.94 | 7.65 | |||
| Current amounts owed by group member comp. | 2 310.77 | 2 510.89 | 2 978.84 | 3 098.93 | 2 967.79 |
| Prepayments and accrued income | 3.34 | 3.72 | 3.97 | 5.94 | |
| Short term receivables total | 2 314.11 | 2 510.89 | 3 026.50 | 3 102.90 | 2 981.37 |
| Cash and bank deposits | 174.22 | 8.34 | 41.29 | 9.02 | 20.40 |
| Cash and cash equivalents | 174.22 | 8.34 | 41.29 | 9.02 | 20.40 |
| Balance sheet total (assets) | 100 080.46 | 102 298.65 | 104 381.83 | 104 997.81 | 104 513.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 3 512.27 | 3 419.57 | 6 774.05 | 6 265.89 | 5 761.37 |
| Retained earnings | 4 759.46 | 13 265.69 | 15 096.13 | 24 454.74 | 28 342.20 |
| Profit of the financial year | 8 413.53 | 5 184.92 | 8 850.45 | 3 382.94 | 2 739.94 |
| Shareholders equity total | 16 735.26 | 21 920.18 | 30 770.63 | 34 153.57 | 36 893.51 |
| Provisions | 4 735.86 | 5 842.34 | 6 027.84 | 6 825.55 | 7 433.94 |
| Non-current loans from credit institutions | 51 769.79 | 48 785.45 | 43 629.49 | 40 569.73 | 37 408.56 |
| Non-current owed to group member | 19 550.62 | 19 050.62 | 17 875.62 | 18 400.62 | 18 400.62 |
| Non-current liabilities total | 71 320.41 | 67 836.07 | 61 505.11 | 58 970.35 | 55 809.18 |
| Current loans from credit institutions | 4 262.45 | 4 962.39 | 4 106.73 | 4 196.85 | 3 489.41 |
| Advances received | 128.55 | 194.05 | 62.10 | 62.10 | 24.39 |
| Current trade creditors | 53.10 | 63.75 | 59.77 | 48.32 | 107.92 |
| Short-term deferred tax liabilities | 401.57 | 382.88 | 1 372.91 | 299.75 | 306.70 |
| Other non-interest bearing current liabilities | 2 443.27 | 1 097.00 | 476.74 | 441.32 | 448.08 |
| Current liabilities total | 7 288.93 | 6 700.07 | 6 078.24 | 5 048.33 | 4 376.52 |
| Balance sheet total (liabilities) | 100 080.46 | 102 298.65 | 104 381.83 | 104 997.81 | 104 513.14 |
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.