PORSHEDENS VOGNMANDSFORRETNING ApS — Credit Rating and Financial Key Figures
CVR number: 27239617
Porshedevej 33, 9240 Nibe
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 351.32 | 5 960.92 | 7 108.36 | 5 751.51 | 5 205.73 |
| Employee benefit expenses | -3 249.03 | -3 403.22 | -3 781.55 | -3 620.76 | -3 674.55 |
| Total depreciation | -1 634.12 | -1 561.12 | -1 394.33 | -1 696.96 | -1 644.44 |
| EBIT | 468.17 | 996.58 | 1 932.49 | 433.78 | - 113.25 |
| Other financial income | 40.45 | 6.73 | 12.97 | ||
| Other financial expenses | -94.24 | -75.59 | - 113.77 | - 137.96 | - 138.83 |
| Income from other inv. held as non-curr. assets | 23.99 | 7.05 | |||
| Pre-tax profit | 397.92 | 928.04 | 1 859.17 | 302.56 | - 239.11 |
| Income taxes | -87.85 | - 210.03 | - 417.84 | -67.13 | 47.90 |
| Net earnings | 310.07 | 718.01 | 1 441.33 | 235.43 | - 191.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 290.00 | 260.00 | 230.00 | 200.00 | |
| Intangible assets total | 290.00 | 260.00 | 230.00 | 200.00 | |
| Machinery and equipment | 5 363.57 | 4 798.85 | 7 933.36 | 6 476.56 | 5 710.53 |
| Tangible assets total | 5 363.57 | 4 798.85 | 7 933.36 | 6 476.56 | 5 710.53 |
| Investments total | 500.00 | 500.00 | 500.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 392.43 | 2 505.76 | 2 112.97 | 2 301.70 | 1 325.27 |
| Current other receivables | 381.66 | 71.33 | 21.88 | 6.55 | |
| Short term receivables total | 1 774.09 | 2 577.09 | 2 134.85 | 2 301.70 | 1 331.82 |
| Cash and bank deposits | 1 077.08 | 478.46 | 583.26 | 430.25 | 239.94 |
| Cash and cash equivalents | 1 077.08 | 478.46 | 583.26 | 430.25 | 239.94 |
| Balance sheet total (assets) | 8 214.74 | 8 144.39 | 11 411.48 | 9 938.51 | 7 982.28 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Shares repurchased | 310.07 | 718.01 | 1 441.33 | 235.43 | |
| Retained earnings | 314.93 | -93.01 | - 816.33 | 389.57 | 625.00 |
| Profit of the financial year | 310.07 | 718.01 | 1 441.33 | 235.43 | - 191.21 |
| Shareholders equity total | 1 310.07 | 1 718.01 | 2 441.33 | 1 235.43 | 808.79 |
| Provisions | 537.80 | 465.35 | 823.07 | 671.77 | 574.42 |
| Non-current leasing loans | 1 073.01 | 673.21 | 2 929.20 | 2 268.35 | 1 533.90 |
| Non-current liabilities total | 1 073.01 | 673.21 | 2 929.20 | 2 268.35 | 1 533.90 |
| Current loans from credit institutions | 621.28 | 199.80 | 648.03 | 660.71 | 734.44 |
| Current trade creditors | 977.18 | 1 400.89 | 955.81 | 940.25 | 706.02 |
| Current owed to participating | 17.82 | 25.09 | 137.46 | 25.95 | 19.74 |
| Current owed to group member | 2 615.12 | 2 839.19 | 3 044.74 | 3 595.99 | 3 238.88 |
| Short-term deferred tax liabilities | 188.49 | 126.42 | |||
| Other non-interest bearing current liabilities | 1 062.46 | 634.37 | 431.83 | 413.64 | 366.09 |
| Current liabilities total | 5 293.86 | 5 287.83 | 5 217.88 | 5 762.96 | 5 065.17 |
| Balance sheet total (liabilities) | 8 214.74 | 8 144.39 | 11 411.48 | 9 938.51 | 7 982.28 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.