VAGN LARSEN, RANDERS ApS — Credit Rating and Financial Key Figures
CVR number: 30689364
Fåborgvej 23, 8940 Randers SV
pc@ccchristensen.dk
tel: 22444345
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 265.08 | 1 614.09 | 1 813.84 | 1 084.74 | 331.16 |
| Employee benefit expenses | -1 338.17 | -2 183.00 | -2 065.08 | -1 868.05 | - 865.45 |
| Other operating expenses | -82.56 | ||||
| Total depreciation | -25.56 | -61.15 | -84.01 | -48.25 | -48.25 |
| EBIT | -98.65 | - 630.07 | - 335.25 | - 914.11 | - 582.54 |
| Other financial income | 687.87 | 82.92 | 24.33 | 37.83 | 70.86 |
| Other financial expenses | -73.60 | -35.32 | - 131.25 | -73.47 | -45.87 |
| Net income from associates (fin.) | - 160.12 | - 120.56 | 597.45 | 49.90 | -1 407.00 |
| Pre-tax profit | 355.50 | - 703.03 | 155.28 | - 899.85 | -1 964.55 |
| Income taxes | - 114.20 | 127.90 | 97.20 | - 456.40 | -2.20 |
| Net earnings | 241.30 | - 575.13 | 252.48 | -1 356.25 | -1 966.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 128.23 | 263.19 | 228.14 | 193.09 | 158.04 |
| Machinery and equipment | 183.48 | 145.52 | 162.54 | 41.79 | 28.59 |
| Tangible assets total | 311.71 | 408.71 | 390.69 | 234.88 | 186.63 |
| Participating interests | 572.72 | 452.15 | 1 049.60 | 907.11 | 326.76 |
| Investments total | 720.33 | 718.67 | 1 244.60 | 997.11 | 416.76 |
| Long term receivables total | |||||
| Raw materials and consumables | 783.43 | 682.01 | 701.07 | 401.50 | 274.89 |
| Inventories total | 783.43 | 682.01 | 701.07 | 401.50 | 274.89 |
| Current trade debtors | 3.41 | 9.10 | |||
| Current owed by particip. interest comp. | 2 988.26 | 2 229.99 | 1 009.29 | 1 775.12 | 224.78 |
| Current other receivables | 34.28 | 223.72 | 1 769.98 | 34.59 | 11.87 |
| Current deferred tax assets | 237.08 | 364.95 | 462.10 | 5.70 | 3.50 |
| Short term receivables total | 3 263.03 | 2 827.76 | 3 241.38 | 1 815.41 | 240.15 |
| Other current investments | 76.87 | 76.87 | 133.82 | 134.25 | 138.89 |
| Cash and bank deposits | 219.04 | 864.74 | 348.98 | 175.71 | 28.40 |
| Cash and cash equivalents | 295.91 | 941.61 | 482.80 | 309.96 | 167.29 |
| Balance sheet total (assets) | 5 374.41 | 5 578.76 | 6 060.54 | 3 758.86 | 1 285.72 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 192.40 | 117.80 | |||
| Other reserves | 524.22 | 349.65 | 947.10 | 804.60 | 224.26 |
| Retained earnings | 3 968.39 | 4 384.25 | 3 019.28 | 3 296.45 | 2 520.55 |
| Profit of the financial year | 241.30 | - 575.13 | 252.48 | -1 356.25 | -1 966.75 |
| Shareholders equity total | 4 858.91 | 4 283.78 | 4 536.26 | 2 987.61 | 903.06 |
| Provisions | 0.00 | ||||
| Non-current other liabilities | 50.47 | 85.56 | 86.52 | ||
| Non-current deferred tax liabilities | 88.34 | 91.43 | |||
| Non-current liabilities total | 50.47 | 85.56 | 86.52 | 88.34 | 91.43 |
| Current loans from credit institutions | 10.34 | 3.25 | 1.76 | 0.31 | |
| Current trade creditors | 199.99 | 147.94 | 172.76 | 183.28 | 123.70 |
| Current owed to participating | 16.27 | 8.94 | |||
| Other non-interest bearing current liabilities | 238.43 | 1 049.30 | 1 263.24 | 499.63 | 167.22 |
| Current liabilities total | 465.03 | 1 209.43 | 1 437.76 | 682.91 | 291.23 |
| Balance sheet total (liabilities) | 5 374.41 | 5 578.76 | 6 060.54 | 3 758.86 | 1 285.72 |
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.