Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
VAC REVISION ApS — Credit Rating and Financial Key Figures
CVR number: 16516082
Linde Alle 1, 2750 Ballerup
tel: 44662622
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 777.28 | 1 995.43 | 2 277.50 | 1 704.07 | 1 843.70 |
| Employee benefit expenses | -1 556.88 | -1 145.37 | -1 326.77 | -1 533.95 | -1 518.90 |
| Total depreciation | -65.85 | - 110.00 | - 110.00 | - 110.00 | - 110.00 |
| EBIT | 3 154.55 | 740.07 | 840.73 | 60.12 | 214.81 |
| Other financial income | 3.64 | 29.99 | 74.89 | 158.66 | 140.03 |
| Other financial expenses | -34.85 | -67.61 | -97.38 | - 113.56 | - 136.56 |
| Net income from associates (fin.) | 70.00 | 90.00 | 90.00 | 36.00 | 280.00 |
| Pre-tax profit | 3 193.33 | 792.44 | 908.24 | 141.22 | 498.27 |
| Income taxes | - 266.41 | -63.89 | 40.73 | 84.28 | 87.61 |
| Net earnings | 2 926.92 | 728.55 | 948.97 | 225.50 | 585.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 540.83 | 430.83 | 320.83 | 210.83 | 100.83 |
| Tangible assets total | 540.83 | 430.83 | 320.83 | 210.83 | 100.83 |
| Participating interests | 3 518.00 | 3 518.00 | 2 814.40 | 2 814.40 | 2 814.40 |
| Investments total | 3 518.00 | 3 518.00 | 2 814.40 | 2 814.40 | 2 814.40 |
| Non-current other receivables | 1.50 | 1.50 | 618.36 | 522.06 | 419.25 |
| Long term receivables total | 1.50 | 1.50 | 618.36 | 522.06 | 419.25 |
| Inventories total | |||||
| Current trade debtors | 12.80 | 1.55 | |||
| Current amounts owed by group member comp. | 85.48 | ||||
| Current owed by particip. interest comp. | 711.12 | 1 039.68 | 1 631.53 | 980.75 | 1 368.68 |
| Prepayments and accrued income | 0.37 | ||||
| Current other receivables | 370.61 | 438.10 | 746.00 | 816.54 | |
| Current deferred tax assets | 6.89 | 145.93 | 333.08 | ||
| Short term receivables total | 809.40 | 1 411.84 | 2 076.52 | 1 873.05 | 2 518.30 |
| Other current investments | 1 551.62 | 1 591.62 | |||
| Cash and bank deposits | 1 438.45 | 1 279.45 | 1 264.98 | 317.20 | 195.46 |
| Cash and cash equivalents | 1 438.45 | 1 279.45 | 1 264.98 | 1 868.83 | 1 787.08 |
| Balance sheet total (assets) | 6 308.18 | 6 641.62 | 7 095.09 | 7 289.16 | 7 639.86 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 700.00 | 700.00 | 200.00 | 300.00 | |
| Other reserves | 1 500.00 | ||||
| Retained earnings | 172.14 | 2 399.06 | 2 427.61 | 3 176.58 | 3 102.08 |
| Profit of the financial year | 2 926.92 | 728.55 | 948.97 | 225.50 | 585.88 |
| Shareholders equity total | 4 799.06 | 4 027.61 | 4 276.58 | 3 802.08 | 4 187.96 |
| Provisions | 211.57 | 108.26 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.00 | |||
| Current owed to participating | 280.33 | 98.96 | 197.73 | 170.64 | 141.04 |
| Current owed to group member | 356.03 | 1 782.06 | 2 348.20 | 2 933.49 | 3 062.89 |
| Short-term deferred tax liabilities | 134.89 | 167.21 | 74.42 | 54.76 | 99.54 |
| Other non-interest bearing current liabilities | 526.29 | 437.51 | 178.16 | 328.20 | 148.42 |
| Current liabilities total | 1 297.54 | 2 505.74 | 2 818.51 | 3 487.08 | 3 451.89 |
| Balance sheet total (liabilities) | 6 308.18 | 6 641.62 | 7 095.09 | 7 289.16 | 7 639.86 |
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.