Varhede Vognmandsforretning ApS — Credit Rating and Financial Key Figures
CVR number: 40619429
Tvislundvej 8, Tvis 7500 Holstebro
varhede.vognmand@mail.dk
tel: 21497595
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 586.00 | 5 991.00 | 7 288.00 | 8 933.00 | 9 059.00 |
| Employee benefit expenses | -2 382.00 | -4 278.00 | -5 041.00 | -5 800.00 | -6 014.96 |
| Other operating expenses | - 268.84 | ||||
| Total depreciation | - 640.00 | - 904.00 | -1 248.00 | -1 677.00 | -1 938.15 |
| EBIT | 564.00 | 809.00 | 999.00 | 1 456.00 | 837.05 |
| Other financial income | 9.00 | 3.00 | 0.56 | ||
| Other financial expenses | - 127.00 | - 246.00 | - 288.00 | - 400.00 | - 490.28 |
| Pre-tax profit | 446.00 | 566.00 | 711.00 | 1 056.00 | 347.33 |
| Income taxes | - 102.00 | - 129.00 | - 168.00 | - 245.00 | -88.00 |
| Net earnings | 344.00 | 437.00 | 543.00 | 811.00 | 259.33 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 180.46 | ||||
| Buildings | 27.00 | 53.00 | 38.78 | ||
| Machinery and equipment | 3 375.00 | 6 646.00 | 10 686.00 | 9 637.00 | 14 048.30 |
| Tangible assets total | 3 375.00 | 6 646.00 | 10 713.00 | 9 690.00 | 14 267.55 |
| Investments total | 574.00 | 694.00 | 675.00 | 675.00 | 286.00 |
| Non-current loans receivable | 7.00 | 7.00 | 7.00 | 7.00 | 60.25 |
| Long term receivables total | 7.00 | 7.00 | 7.00 | 7.00 | 60.25 |
| Finished products/goods | 10.00 | 50.00 | 50.00 | 150.00 | |
| Inventories total | 10.00 | 50.00 | 50.00 | 150.00 | |
| Current trade debtors | 336.00 | 658.00 | 778.00 | 897.00 | 788.91 |
| Prepayments and accrued income | 41.00 | 41.00 | 12.00 | 11.00 | 61.63 |
| Current other receivables | 237.00 | 37.00 | 37.00 | 37.00 | 36.57 |
| Current deferred tax assets | 12.00 | ||||
| Short term receivables total | 614.00 | 736.00 | 827.00 | 945.00 | 899.11 |
| Cash and bank deposits | 180.00 | 32.00 | |||
| Cash and cash equivalents | 180.00 | 32.00 | |||
| Balance sheet total (assets) | 4 580.00 | 8 263.00 | 12 272.00 | 11 399.00 | 15 662.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 210.00 | ||||
| Retained earnings | 554.00 | 991.00 | 1 534.00 | 2 344.70 | |
| Profit of the financial year | 344.00 | 437.00 | 543.00 | 811.00 | 259.33 |
| Shareholders equity total | 594.00 | 1 031.00 | 1 574.00 | 2 385.00 | 2 644.03 |
| Provisions | 59.00 | 188.00 | 316.00 | 374.00 | 462.00 |
| Non-current leasing loans | 2 223.00 | 4 280.00 | 7 056.00 | 5 079.00 | 8 785.26 |
| Non-current liabilities total | 2 223.00 | 4 280.00 | 7 056.00 | 5 079.00 | 8 785.26 |
| Current loans from credit institutions | 700.00 | 1 090.00 | 2 105.00 | 2 026.00 | 1 913.48 |
| Current trade creditors | 381.00 | 365.00 | 310.00 | 772.00 | 615.71 |
| Current owed to participating | 111.00 | 34.00 | 21.00 | 67.00 | 19.22 |
| Short-term deferred tax liabilities | 43.00 | 20.00 | 177.00 | ||
| Other non-interest bearing current liabilities | 469.00 | 1 275.00 | 870.00 | 519.00 | 1 223.20 |
| Current liabilities total | 1 704.00 | 2 764.00 | 3 326.00 | 3 561.00 | 3 771.62 |
| Balance sheet total (liabilities) | 4 580.00 | 8 263.00 | 12 272.00 | 11 399.00 | 15 662.91 |
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.