NC VVS-Teknik A/S — Credit Rating and Financial Key Figures
CVR number: 38043188
Gydevang 20, 3450 Allerød
vvs@ncvvs.dk
https://ncvvs.dk/
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 026.00 | 5 389.00 | 6 647.00 | 6 431.00 | 8 856.95 |
| Employee benefit expenses | -2 766.00 | -4 361.00 | -5 629.00 | -6 087.00 | -7 744.59 |
| Other operating expenses | -1.00 | -1.00 | -3.00 | -8.00 | -7.86 |
| Total depreciation | -32.00 | -44.00 | -31.00 | -54.00 | - 111.91 |
| EBIT | 227.00 | 983.00 | 984.00 | 282.00 | 992.60 |
| Other financial income | 9.00 | 1.00 | 6.00 | 52.00 | |
| Other financial expenses | -14.00 | -15.00 | -29.00 | -49.00 | - 263.81 |
| Pre-tax profit | 222.00 | 969.00 | 961.00 | 285.00 | 728.78 |
| Income taxes | -50.00 | - 215.00 | - 216.00 | -61.00 | - 197.61 |
| Net earnings | 172.00 | 754.00 | 745.00 | 224.00 | 531.17 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 33.00 | 16.00 | 56.00 | ||
| Intangible assets total | 33.00 | 16.00 | 56.00 | ||
| Machinery and equipment | 50.00 | 23.00 | 140.00 | 206.00 | 212.44 |
| Tangible assets total | 50.00 | 23.00 | 140.00 | 206.00 | 212.44 |
| Investments total | 27.00 | 27.00 | 27.31 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 145.00 | 145.00 | 438.00 | 303.00 | 424.24 |
| Inventories total | 145.00 | 145.00 | 438.00 | 303.00 | 424.24 |
| Current trade debtors | 1 493.00 | 1 840.00 | 2 781.00 | 2 956.00 | 2 175.37 |
| Prepayments and accrued income | 74.00 | 121.00 | 105.00 | 73.25 | |
| Current other receivables | 196.00 | 253.00 | 183.00 | 64.81 | |
| Current deferred tax assets | 2.00 | 6.00 | 2.00 | 31.00 | |
| Short term receivables total | 1 691.00 | 2 173.00 | 2 904.00 | 3 275.00 | 2 313.43 |
| Cash and bank deposits | 1 026.00 | 2 047.00 | 1 058.00 | 744.00 | 1 918.57 |
| Cash and cash equivalents | 1 026.00 | 2 047.00 | 1 058.00 | 744.00 | 1 918.57 |
| Balance sheet total (assets) | 2 912.00 | 4 421.00 | 4 583.00 | 4 611.00 | 4 896.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 170.00 | 750.00 | 834.00 | 530.00 | |
| Retained earnings | 536.00 | -42.00 | - 122.00 | 624.00 | 317.43 |
| Profit of the financial year | 172.00 | 754.00 | 745.00 | 224.00 | 531.17 |
| Shareholders equity total | 1 278.00 | 1 862.00 | 1 857.00 | 1 248.00 | 1 778.60 |
| Provisions | 22.00 | 9.41 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 455.00 | 1.95 | |||
| Current trade creditors | 481.00 | 759.00 | 786.00 | 829.00 | 722.59 |
| Current owed to participating | 8.00 | 8.00 | 50.00 | 912.00 | 958.08 |
| Short-term deferred tax liabilities | 148.00 | 152.00 | 129.79 | ||
| Other non-interest bearing current liabilities | 1 145.00 | 1 644.00 | 1 738.00 | 1 145.00 | 1 295.59 |
| Current liabilities total | 1 634.00 | 2 559.00 | 2 726.00 | 3 341.00 | 3 107.99 |
| Balance sheet total (liabilities) | 2 912.00 | 4 421.00 | 4 583.00 | 4 611.00 | 4 896.00 |
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.