Videx ApS — Credit Rating and Financial Key Figures
CVR number: 37087661
Hammershusgade 15, 2100 København Ø
tel: 39298000
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 633.42 | 7 653.76 | 7 266.25 | 6 915.65 | 7 553.06 |
| Employee benefit expenses | -4 490.22 | -5 005.03 | -5 707.70 | -5 769.26 | -6 220.79 |
| Other operating expenses | - 105.93 | -60.00 | |||
| Total depreciation | - 283.24 | - 260.47 | -83.24 | -36.20 | -14.60 |
| EBIT | 3 859.95 | 2 388.26 | 1 369.38 | 1 050.19 | 1 317.67 |
| Other financial income | 0.70 | 2.32 | 3.04 | 13.77 | 3.77 |
| Other financial expenses | -23.54 | -68.86 | -35.38 | -25.27 | -38.51 |
| Pre-tax profit | 3 837.11 | 2 321.72 | 1 337.04 | 1 038.69 | 1 282.93 |
| Income taxes | - 853.33 | - 523.54 | - 322.55 | - 207.74 | - 306.08 |
| Net earnings | 2 983.78 | 1 798.18 | 1 014.49 | 830.94 | 976.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 164.29 | ||||
| Intangible assets total | 164.29 | ||||
| Machinery and equipment | 217.28 | 579.97 | 50.80 | 14.60 | |
| Tangible assets total | 217.28 | 579.97 | 50.80 | 14.60 | |
| Investments total | 194.30 | 194.30 | 194.30 | ||
| Non-current other receivables | 194.30 | 194.30 | |||
| Long term receivables total | 194.30 | 194.30 | |||
| Finished products/goods | 2 362.80 | 2 492.08 | 2 403.25 | 2 581.87 | 3 691.64 |
| Inventories total | 2 362.80 | 2 492.08 | 2 403.25 | 2 581.87 | 3 691.64 |
| Current trade debtors | 1 819.80 | 2 006.99 | 1 761.72 | 2 382.79 | 2 885.66 |
| Current amounts owed by group member comp. | 79.61 | ||||
| Current owed by particip. interest comp. | 55.91 | ||||
| Prepayments and accrued income | 222.68 | 169.52 | |||
| Current other receivables | 196.98 | 332.99 | 366.94 | ||
| Current deferred tax assets | 25.23 | 14.27 | 125.72 | 190.29 | |
| Short term receivables total | 2 067.70 | 2 270.39 | 2 140.33 | 2 906.07 | 3 252.60 |
| Cash and bank deposits | 2 468.03 | 3 279.22 | 1 762.25 | 2 141.67 | 1 649.24 |
| Cash and cash equivalents | 2 468.03 | 3 279.22 | 1 762.25 | 2 141.67 | 1 649.24 |
| Balance sheet total (assets) | 7 474.41 | 8 815.97 | 6 550.92 | 7 838.51 | 8 787.78 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 500.00 | 1 000.00 | 400.00 | 200.00 | 400.00 |
| Retained earnings | 290.29 | 2 274.07 | 3 672.25 | 4 486.74 | 4 917.68 |
| Profit of the financial year | 2 983.78 | 1 798.18 | 1 014.49 | 830.94 | 976.85 |
| Shareholders equity total | 4 824.07 | 5 122.25 | 5 136.74 | 5 567.69 | 6 344.54 |
| Provisions | 38.45 | 42.60 | |||
| Non-current other liabilities | 642.60 | 505.46 | 427.23 | 427.23 | 453.01 |
| Non-current liabilities total | 642.60 | 505.46 | 427.23 | 427.23 | 453.01 |
| Current trade creditors | 273.25 | 60.00 | 285.46 | 452.61 | 666.69 |
| Current owed to participating | 96.77 | 23.91 | 30.74 | 32.23 | |
| Short-term deferred tax liabilities | 868.76 | 922.17 | 17.93 | ||
| Other non-interest bearing current liabilities | 768.97 | 2 206.09 | 677.58 | 1 321.80 | 1 230.78 |
| Current liabilities total | 2 007.73 | 3 188.26 | 986.95 | 1 805.15 | 1 947.63 |
| Balance sheet total (liabilities) | 7 474.41 | 8 815.97 | 6 550.92 | 7 838.51 | 8 787.78 |
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.