VST HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 28282400
Peder Wessels Vej 17, Stige 5220 Odense SØ
jkh@renas.dk
tel: 22328585
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.23 | -64.08 | -89.77 | - 103.14 | - 140.04 |
| EBIT | -20.23 | -64.08 | -89.77 | - 103.14 | - 140.04 |
| Other financial income | 1 110.67 | 900.58 | 390.39 | 1 890.53 | 564.36 |
| Other financial expenses | - 838.43 | - 397.22 | -1 244.34 | - 145.52 | - 986.64 |
| Exchange rate differences | 53.66 | - 100.00 | |||
| Net income from associates (fin.) | -1 687.96 | - 242.52 | 1 750.63 | 2 293.80 | 2 478.81 |
| Pre-tax profit | -1 435.94 | 196.75 | 860.57 | 3 935.67 | 1 816.49 |
| Income taxes | 33.84 | 37.71 | 234.44 | - 347.61 | 136.32 |
| Net earnings | -1 402.11 | 234.47 | 1 095.01 | 3 588.06 | 1 952.81 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 740.34 | 1 740.34 | 1 794.00 | 1 794.00 | 1 694.00 |
| Tangible assets total | 1 740.34 | 1 740.34 | 1 794.00 | 1 794.00 | 1 694.00 |
| Holdings in group member companies | 4 605.65 | 4 752.27 | 6 997.24 | 9 959.97 | 6 890.96 |
| Participating interests | 8.00 | 8.22 | |||
| Investments total | 4 605.65 | 4 752.27 | 6 997.24 | 9 967.97 | 6 899.18 |
| Non-curr. owed by group member comp. | 5 014.70 | 4 743.79 | 4 345.45 | 5 393.44 | 4 616.79 |
| Long term receivables total | 5 014.70 | 4 743.79 | 4 345.45 | 5 393.44 | 4 616.79 |
| Finished products/goods | 537.50 | ||||
| Inventories total | 537.50 | ||||
| Current amounts owed by group member comp. | 3 191.44 | 3 364.60 | 3 460.44 | 3 891.24 | 5 055.10 |
| Current owed by particip. interest comp. | 251.72 | 126.59 | |||
| Current other receivables | 69.02 | 86.57 | 994.81 | ||
| Current deferred tax assets | 249.96 | 27.03 | 438.41 | 337.38 | 557.44 |
| Short term receivables total | 3 441.40 | 3 391.63 | 3 967.88 | 4 566.91 | 6 733.94 |
| Other current investments | 2 609.97 | 2 997.95 | 2 604.01 | 2 915.15 | 2 943.19 |
| Cash and bank deposits | 733.77 | 6 055.87 | 864.09 | 360.24 | 1 102.03 |
| Cash and cash equivalents | 3 343.74 | 9 053.82 | 3 468.11 | 3 275.39 | 4 045.22 |
| Balance sheet total (assets) | 18 683.33 | 23 681.85 | 20 572.67 | 24 997.71 | 23 989.12 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Shares repurchased | 113.00 | 114.40 | 617.80 | 1 122.00 | 1 135.00 |
| Other reserves | - 500.00 | -1 000.00 | -1 000.00 | ||
| Retained earnings | 17 631.27 | 16 170.27 | 16 035.80 | 15 581.23 | 18 276.96 |
| Profit of the financial year | -1 402.11 | 234.47 | 1 095.01 | 3 588.06 | 1 952.81 |
| Shareholders equity total | 16 517.16 | 16 694.14 | 17 423.60 | 19 466.29 | 20 539.78 |
| Provisions | 11.80 | 11.80 | |||
| Non-current loans from credit institutions | 1 252.73 | 1 162.27 | 1 135.08 | 1 112.80 | 1 081.56 |
| Non-current liabilities total | 1 252.73 | 1 162.27 | 1 135.08 | 1 112.80 | 1 081.56 |
| Current loans from credit institutions | 45.60 | 52.32 | 29.25 | 48.13 | |
| Current owed to group member | 903.44 | 5 754.76 | 1 935.28 | 4 367.57 | 2 279.64 |
| Other non-interest bearing current liabilities | 10.00 | 25.09 | 14.58 | 10.00 | 40.00 |
| Current liabilities total | 913.44 | 5 825.44 | 2 002.18 | 4 406.81 | 2 367.78 |
| Balance sheet total (liabilities) | 18 683.33 | 23 681.85 | 20 572.67 | 24 997.71 | 23 989.12 |
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.