VARO-TEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 19997480
Vibevej 1, 2635 Ishøj
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 892.42 | 957.53 | 528.42 | 1 737.31 | 1 912.12 |
| Employee benefit expenses | - 613.79 | - 716.42 | - 727.56 | -1 046.88 | - 854.00 |
| Other operating expenses | -16.00 | ||||
| Total depreciation | - 158.12 | - 138.72 | - 152.10 | - 144.54 | - 181.78 |
| EBIT | 104.52 | 102.39 | - 351.24 | 545.89 | 876.34 |
| Other financial income | 0.35 | 0.00 | 0.01 | 0.71 | |
| Other financial expenses | -9.98 | -9.13 | -28.16 | -14.62 | -6.70 |
| Pre-tax profit | 94.89 | 93.26 | - 379.39 | 531.28 | 870.35 |
| Income taxes | -50.17 | -42.09 | 47.53 | 321.22 | - 197.61 |
| Net earnings | 44.72 | 51.17 | - 331.86 | 852.51 | 672.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 148.89 | 3 026.09 | 2 973.12 | 2 848.58 | 2 724.04 |
| Machinery and equipment | 84.05 | 54.75 | 34.75 | 202.31 | |
| Tangible assets total | 3 148.89 | 3 110.14 | 3 027.87 | 2 883.33 | 2 926.35 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| Finished products/goods | 125.00 | ||||
| Inventories total | 135.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| Current trade debtors | 476.12 | 364.86 | 511.17 | 480.85 | 616.14 |
| Prepayments and accrued income | 65.26 | 55.47 | 123.49 | 106.64 | 152.03 |
| Current other receivables | 498.00 | 500.03 | 17.95 | ||
| Current deferred tax assets | 26.32 | ||||
| Short term receivables total | 1 039.38 | 920.36 | 660.98 | 605.44 | 768.17 |
| Cash and bank deposits | 703.86 | 799.62 | 463.13 | 1 449.20 | 1 631.95 |
| Cash and cash equivalents | 703.86 | 799.62 | 463.13 | 1 449.20 | 1 631.95 |
| Balance sheet total (assets) | 5 027.38 | 4 840.38 | 4 162.22 | 4 948.22 | 5 336.72 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | 67.50 |
| Retained earnings | 2 888.73 | 2 876.25 | 2 868.52 | 2 475.65 | 3 260.66 |
| Profit of the financial year | 44.72 | 51.17 | - 331.86 | 852.51 | 672.75 |
| Shareholders equity total | 3 489.95 | 3 484.62 | 3 095.55 | 3 889.16 | 4 500.91 |
| Provisions | 429.00 | 461.41 | 413.88 | 66.17 | 74.73 |
| Non-current loans from credit institutions | 486.32 | 343.35 | 199.78 | 50.38 | |
| Non-current other liabilities | 16.49 | 187.05 | |||
| Non-current liabilities total | 486.32 | 343.35 | 199.78 | 66.87 | 187.05 |
| Current loans from credit institutions | 135.00 | 140.00 | 140.00 | 140.00 | 34.94 |
| Current trade creditors | 2.94 | 59.21 | 18.00 | 54.03 | 116.10 |
| Current owed to participating | 1.32 | 2.25 | 1.04 | ||
| Short-term deferred tax liabilities | 88.67 | 11.72 | |||
| Other non-interest bearing current liabilities | 394.17 | 337.81 | 293.96 | 731.99 | 423.00 |
| Current liabilities total | 622.10 | 551.00 | 453.01 | 926.01 | 574.04 |
| Balance sheet total (liabilities) | 5 027.38 | 4 840.38 | 4 162.22 | 4 948.22 | 5 336.72 |
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.