Vognmand Peter W. Sørensen ApS — Credit Rating and Financial Key Figures
CVR number: 38673483
Ejstrupvej 8, 7430 Ikast
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 407.82 | 6 301.98 | 6 705.21 | 7 921.90 | 7 843.02 |
| Employee benefit expenses | -6 260.36 | -5 984.40 | -6 114.34 | -6 689.11 | -7 199.63 |
| Total depreciation | - 132.80 | - 132.80 | - 149.13 | - 158.07 | - 151.20 |
| EBIT | 14.65 | 184.77 | 441.74 | 1 074.73 | 492.19 |
| Other financial income | 4.79 | 16.62 | 13.64 | 25.98 | 22.36 |
| Other financial expenses | -2.80 | -11.23 | -13.35 | -19.48 | -62.99 |
| Pre-tax profit | 16.64 | 190.17 | 442.03 | 1 081.23 | 451.55 |
| Income taxes | -2.79 | -41.82 | -97.24 | - 237.91 | -99.34 |
| Net earnings | 13.85 | 148.35 | 344.80 | 843.32 | 352.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 594.60 | 1 500.80 | 1 407.00 | 1 313.20 | 1 219.40 |
| Intangible assets total | 1 594.60 | 1 500.80 | 1 407.00 | 1 313.20 | 1 219.40 |
| Machinery and equipment | 78.00 | 39.00 | 81.67 | 44.20 | 52.80 |
| Tangible assets total | 78.00 | 39.00 | 81.67 | 44.20 | 52.80 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 196.76 | 2 794.76 | 2 977.32 | 3 475.98 | 2 664.00 |
| Advance payments | 259.00 | ||||
| Inventories total | 2 196.76 | 2 794.76 | 2 977.32 | 3 734.99 | 2 664.00 |
| Current trade debtors | 2 699.17 | 2 658.52 | 2 584.53 | 4 089.03 | 3 532.61 |
| Current amounts owed by group member comp. | 38.25 | ||||
| Prepayments and accrued income | 197.92 | 157.17 | 157.17 | ||
| Current other receivables | 1 408.87 | 985.03 | 1 287.67 | 1 227.42 | 1 092.31 |
| Current deferred tax assets | 32.98 | ||||
| Short term receivables total | 4 338.94 | 3 838.97 | 4 029.36 | 5 316.45 | 4 624.93 |
| Other current investments | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Cash and bank deposits | 189.48 | 1 727.30 | |||
| Cash and cash equivalents | 0.20 | 189.68 | 0.20 | 0.20 | 1 727.50 |
| Balance sheet total (assets) | 8 208.51 | 8 363.21 | 8 495.55 | 10 409.04 | 10 288.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 500.00 | ||||
| Retained earnings | 5 897.99 | 5 911.84 | 6 060.20 | 6 404.99 | 4 748.31 |
| Profit of the financial year | 13.85 | 148.35 | 344.80 | 843.32 | 352.21 |
| Shareholders equity total | 5 961.84 | 6 110.19 | 6 454.99 | 7 298.31 | 7 650.52 |
| Provisions | 365.00 | 336.53 | 309.67 | 280.83 | 255.64 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 968.56 | 30.99 | 40.92 | 470.07 | 4.30 |
| Current trade creditors | 770.76 | 1 092.81 | 1 195.21 | 1 619.45 | 1 528.35 |
| Current owed to participating | 31.95 | 6.63 | 10.27 | 60.17 | 44.74 |
| Current owed to group member | 13.73 | 88.64 | 94.95 | ||
| Short-term deferred tax liabilities | 70.29 | 124.10 | 266.75 | 124.52 | |
| Other non-interest bearing current liabilities | 96.67 | 715.77 | 360.39 | 324.82 | 585.60 |
| Current liabilities total | 1 881.66 | 1 916.48 | 1 730.89 | 2 829.90 | 2 382.46 |
| Balance sheet total (liabilities) | 8 208.51 | 8 363.21 | 8 495.55 | 10 409.04 | 10 288.63 |
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.