Vejle Tømrer & Totalbyg A/S — Credit Rating and Financial Key Figures
CVR number: 40840389
Bugattivej 5 D, 7100 Vejle
ic@vejle-tt.dk
tel: 51700004
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 851.37 | 4 032.64 | 5 679.27 | 9 587.10 | 10 306.15 |
| Employee benefit expenses | -2 962.02 | -3 220.95 | -3 882.01 | -6 938.76 | -8 146.89 |
| Total depreciation | - 155.49 | - 189.35 | - 193.09 | - 300.98 | - 593.32 |
| EBIT | 733.85 | 622.34 | 1 604.18 | 2 347.36 | 1 565.95 |
| Other financial income | 4.42 | 26.52 | |||
| Other financial expenses | -38.23 | -27.36 | -31.44 | -69.58 | - 201.91 |
| Pre-tax profit | 695.62 | 594.99 | 1 572.74 | 2 282.20 | 1 390.56 |
| Income taxes | - 154.94 | - 130.98 | - 347.93 | - 504.22 | - 319.18 |
| Net earnings | 540.68 | 464.01 | 1 224.81 | 1 777.98 | 1 071.38 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 172.93 | 136.09 | |||
| Machinery and equipment | 747.83 | 613.37 | 420.28 | 2 073.81 | 2 439.45 |
| Tangible assets total | 747.83 | 613.37 | 420.28 | 2 246.74 | 2 575.54 |
| Investments total | 15.00 | 95.40 | 80.40 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 187.60 | 1 515.24 | 2 168.03 | 3 912.10 | 5 662.03 |
| Current amounts owed by group member comp. | 524.72 | 923.44 | 101.72 | 104.77 | |
| Prepayments and accrued income | 293.72 | ||||
| Current other receivables | 329.17 | 209.93 | 234.06 | 1 521.03 | |
| Short term receivables total | 1 187.60 | 2 369.13 | 3 301.39 | 4 247.88 | 7 581.55 |
| Cash and bank deposits | 707.87 | 873.94 | 1 644.96 | 4 475.49 | 6 957.46 |
| Cash and cash equivalents | 707.87 | 873.94 | 1 644.96 | 4 475.49 | 6 957.46 |
| Balance sheet total (assets) | 2 643.30 | 3 856.44 | 5 381.64 | 11 065.51 | 17 194.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 400.00 |
| Shares repurchased | 300.00 | 300.00 | 1 000.00 | 500.00 | |
| Retained earnings | - 256.00 | -15.32 | - 551.31 | 173.49 | 1 651.47 |
| Profit of the financial year | 540.68 | 464.01 | 1 224.81 | 1 777.98 | 1 071.38 |
| Shareholders equity total | 684.68 | 848.69 | 1 773.49 | 2 551.47 | 3 122.85 |
| Provisions | 17.00 | 62.74 | 40.79 | 355.81 | 508.21 |
| Non-current leasing loans | 499.78 | 342.32 | 1 338.09 | 1 777.43 | |
| Non-current other liabilities | 499.78 | ||||
| Non-current liabilities total | 999.56 | 342.32 | 1 338.09 | 1 777.43 | |
| Current loans from credit institutions | 157.47 | 345.50 | |||
| Advances received | 245.00 | ||||
| Current trade creditors | 228.14 | 1 251.46 | 1 471.46 | 2 995.41 | 2 518.51 |
| Current owed to group member | 337.94 | 88.13 | 400.21 | 182.70 | |
| Short-term deferred tax liabilities | 137.94 | 85.24 | 369.88 | 189.20 | 166.78 |
| Other non-interest bearing current liabilities | 1 075.76 | 770.59 | 1 047.38 | 2 471.77 | 3 035.24 |
| Accruals and deferred income | 763.55 | 5 883.23 | |||
| Current liabilities total | 1 441.84 | 2 602.70 | 3 567.35 | 6 820.14 | 11 786.47 |
| Balance sheet total (liabilities) | 3 143.09 | 3 856.44 | 5 381.64 | 11 065.51 | 17 194.95 |
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.