Vognmand Keld Larsen A/S — Credit Rating and Financial Key Figures
CVR number: 38522760
Trueholmvej 2, True 8381 Tilst
dk@vognmandlarsen.dk
tel: 86243577
www.vognmandlarsen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 611.03 | 6 064.47 | 7 176.17 | 8 061.69 | 8 740.93 |
| Employee benefit expenses | -3 545.71 | -4 400.95 | -5 287.85 | -5 930.00 | -5 974.23 |
| Other operating expenses | -14.09 | ||||
| Total depreciation | - 362.49 | - 381.73 | - 444.53 | - 450.23 | - 693.38 |
| EBIT | 702.83 | 1 267.70 | 1 443.80 | 1 681.46 | 2 073.31 |
| Other financial income | 0.14 | 0.31 | 16.47 | ||
| Other financial expenses | - 168.77 | - 127.25 | - 129.13 | - 114.03 | - 153.65 |
| Pre-tax profit | 534.20 | 1 140.75 | 1 314.67 | 1 567.43 | 1 936.13 |
| Income taxes | - 121.56 | - 253.26 | - 290.35 | - 353.59 | - 423.53 |
| Net earnings | 412.64 | 887.49 | 1 024.31 | 1 213.84 | 1 512.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 128.00 | 64.00 | |||
| Intangible assets total | 128.00 | 64.00 | |||
| Land and waters | 7 554.40 | 7 385.75 | 7 219.65 | 7 053.55 | 6 887.46 |
| Buildings | 139.94 | 146.52 | 127.49 | 108.46 | 89.43 |
| Machinery and equipment | 229.92 | 659.78 | 937.02 | 1 828.54 | 3 589.78 |
| Tangible assets total | 7 924.26 | 8 192.05 | 8 284.16 | 8 990.56 | 10 566.68 |
| Investments total | 56.25 | 59.68 | 61.47 | 63.31 | 65.21 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 548.58 | 697.06 | 1 258.68 | 1 365.63 | 1 336.77 |
| Prepayments and accrued income | 64.14 | 182.34 | 181.47 | 504.20 | 360.66 |
| Current other receivables | 6.69 | 673.50 | 246.36 | 38.03 | 200.00 |
| Current deferred tax assets | 57.57 | 17.01 | 33.01 | 231.11 | 33.17 |
| Short term receivables total | 676.97 | 1 569.91 | 1 719.52 | 2 138.96 | 1 930.61 |
| Cash and bank deposits | 257.98 | 588.25 | 841.82 | 320.48 | 220.51 |
| Cash and cash equivalents | 257.98 | 588.25 | 841.82 | 320.48 | 220.51 |
| Balance sheet total (assets) | 9 043.47 | 10 473.88 | 10 906.96 | 11 513.32 | 12 783.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 117.80 | 122.00 |
| Other reserves | -96.10 | -45.63 | |||
| Retained earnings | 2 547.42 | 3 053.32 | 3 883.61 | 4 790.13 | 5 881.97 |
| Profit of the financial year | 412.64 | 887.49 | 1 024.31 | 1 213.84 | 1 512.60 |
| Shareholders equity total | 3 515.36 | 4 401.21 | 5 419.49 | 6 621.77 | 8 016.56 |
| Provisions | 466.50 | 509.90 | 531.50 | 698.20 | 807.90 |
| Non-current loans from credit institutions | 3 366.49 | 3 072.35 | 2 774.32 | 2 522.17 | 2 277.91 |
| Non-current other liabilities | 68.63 | 93.33 | |||
| Non-current liabilities total | 3 435.12 | 3 165.67 | 2 774.32 | 2 522.17 | 2 277.91 |
| Current loans from credit institutions | 225.62 | 298.20 | 298.77 | 261.67 | 254.04 |
| Current trade creditors | 195.18 | 216.88 | 275.07 | 346.05 | 341.54 |
| Current owed to participating | 330.92 | 229.32 | 393.23 | 394.38 | 501.83 |
| Other non-interest bearing current liabilities | 874.76 | 1 652.69 | 1 214.58 | 669.07 | 583.22 |
| Current liabilities total | 1 626.49 | 2 397.10 | 2 181.65 | 1 671.18 | 1 680.62 |
| Balance sheet total (liabilities) | 9 043.47 | 10 473.88 | 10 906.96 | 11 513.32 | 12 783.00 |
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.