VEDBÆK HANDEL & INDUSTRI ApS — Credit Rating and Financial Key Figures
CVR number: 16054984
Stubberupvej 18, Oue 9500 Hobro
kj@vhi.dk
tel: 40190993
www.vhi.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 494.27 | 3 514.68 | 2 978.51 | 3 176.24 | 1 890.97 |
| Employee benefit expenses | - 956.64 | -1 431.09 | -1 459.43 | -1 759.41 | -1 652.70 |
| Total depreciation | -11.40 | -9.50 | |||
| EBIT | 526.24 | 2 074.10 | 1 519.08 | 1 416.83 | 238.27 |
| Other financial income | 1.03 | 68.23 | 0.94 | ||
| Other financial expenses | -25.55 | -32.18 | -29.63 | -17.79 | -12.12 |
| Pre-tax profit | 501.72 | 2 129.14 | 1 489.45 | 1 399.04 | 227.09 |
| Income taxes | - 113.53 | - 473.09 | - 331.26 | - 311.79 | -53.46 |
| Net earnings | 388.19 | 1 656.05 | 1 158.19 | 1 087.25 | 173.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 9.20 | ||||
| Tangible assets total | 9.20 | ||||
| Investments total | 147.50 | 147.50 | 147.50 | 147.50 | 147.50 |
| Long term receivables total | |||||
| Finished products/goods | 1 625.70 | 1 021.00 | 917.10 | 688.71 | 653.11 |
| Inventories total | 1 625.70 | 1 021.00 | 917.10 | 688.71 | 653.11 |
| Current trade debtors | 211.33 | 71.25 | 40.25 | 20.50 | 72.50 |
| Current amounts owed by group member comp. | 96.92 | 113.11 | |||
| Prepayments and accrued income | 11.78 | 93.34 | 53.84 | 89.22 | |
| Current other receivables | 145.76 | ||||
| Current deferred tax assets | 1.74 | ||||
| Short term receivables total | 213.07 | 179.95 | 133.59 | 187.45 | 307.48 |
| Cash and bank deposits | 1 042.88 | 1 919.50 | 1 438.44 | 856.91 | 492.99 |
| Cash and cash equivalents | 1 042.88 | 1 919.50 | 1 438.44 | 856.91 | 492.99 |
| Balance sheet total (assets) | 3 038.36 | 3 267.95 | 2 636.64 | 1 880.57 | 1 601.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 1 650.00 | 1 150.00 | 1 100.00 | 180.00 |
| Retained earnings | - 369.33 | -1 631.15 | -1 125.10 | -1 066.91 | - 159.66 |
| Profit of the financial year | 388.19 | 1 656.05 | 1 158.19 | 1 087.25 | 173.63 |
| Shareholders equity total | 543.85 | 1 799.90 | 1 308.09 | 1 245.34 | 318.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 128.16 | 181.57 | 81.43 | 64.84 | 58.94 |
| Current owed to group member | 557.86 | 45.58 | 0.76 | ||
| Short-term deferred tax liabilities | 110.88 | 471.35 | 331.26 | 311.79 | 53.46 |
| Other non-interest bearing current liabilities | 2 255.47 | 815.12 | 357.99 | 213.01 | 1 168.95 |
| Current liabilities total | 2 494.51 | 1 468.04 | 1 328.54 | 635.23 | 1 282.11 |
| Balance sheet total (liabilities) | 3 038.36 | 3 267.95 | 2 636.64 | 1 880.57 | 1 601.08 |
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.