Villadsen Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 38855093
Kuttergade 10, 7730 Hanstholm
villadsenssmedie.aps@gmail.com
tel: 40444195
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 201.57 | 290.40 | 286.14 | 343.41 | 299.63 |
| Other operating expenses | -74.00 | -68.75 | |||
| Total depreciation | -63.09 | -63.09 | - 101.87 | - 110.78 | - 119.69 |
| EBIT | 138.48 | 227.31 | 184.27 | 158.63 | 111.18 |
| Other financial income | 5.04 | 1.52 | 46.79 | 51.77 | |
| Other financial expenses | - 121.30 | -85.15 | -67.18 | - 123.81 | - 165.74 |
| Pre-tax profit | 22.23 | 143.69 | 117.08 | 81.61 | -2.79 |
| Income taxes | -5.11 | -33.09 | -26.83 | -18.06 | -0.83 |
| Net earnings | 17.11 | 110.59 | 90.26 | 63.55 | -3.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 723.95 | 4 600.00 | 4 676.17 | 5 278.22 | 5 158.52 |
| Tangible assets total | 2 723.95 | 4 600.00 | 4 676.17 | 5 278.22 | 5 158.52 |
| Investments total | 22.42 | 22.42 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 6.14 | 100.64 | 1 082.88 | 1 120.84 | |
| Prepayments and accrued income | 8.01 | 8.17 | 10.02 | ||
| Short term receivables total | 14.15 | 108.81 | 10.02 | 1 082.88 | 1 120.84 |
| Cash and bank deposits | 0.51 | ||||
| Cash and cash equivalents | 0.51 | ||||
| Balance sheet total (assets) | 2 738.11 | 4 708.81 | 4 686.19 | 6 383.52 | 6 302.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 328.02 | 1 856.04 | 1 818.04 | 1 818.04 | 1 769.33 |
| Retained earnings | 178.28 | 179.90 | 328.49 | 418.75 | 531.02 |
| Profit of the financial year | 17.11 | 110.59 | 90.26 | 63.55 | -3.62 |
| Shareholders equity total | 573.42 | 2 196.54 | 2 286.80 | 2 350.35 | 2 346.73 |
| Provisions | 146.63 | 577.89 | 601.75 | 619.08 | 609.71 |
| Non-current loans from credit institutions | 1 751.63 | 1 627.78 | 1 475.70 | 2 827.69 | 3 003.73 |
| Non-current liabilities total | 1 751.63 | 1 627.78 | 1 475.70 | 2 827.69 | 3 003.73 |
| Current loans from credit institutions | 234.99 | 191.38 | 198.30 | 420.22 | 112.00 |
| Current trade creditors | 24.46 | 68.87 | |||
| Current owed to group member | 80.06 | 28.04 | 30.17 | ||
| Short-term deferred tax liabilities | 0.46 | 28.45 | 2.97 | 0.72 | 10.98 |
| Other non-interest bearing current liabilities | 30.97 | 86.77 | 40.61 | 112.96 | 120.10 |
| Current liabilities total | 266.42 | 306.60 | 321.95 | 586.40 | 342.13 |
| Balance sheet total (liabilities) | 2 738.11 | 4 708.81 | 4 686.19 | 6 383.52 | 6 302.30 |
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.