VEJLE KALK- OG MØRTELVÆRK A/S
CVR number: 24249158
Godthåbsvej 13, 7100 Vejle
tel: 75838780
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 660.87 | 10 995.13 | 12 741.56 | 14 644.83 | 14 549.79 |
| Employee benefit expenses | -5 478.32 | -6 593.79 | -7 342.17 | -8 139.01 | -9 131.65 |
| Total depreciation | -1 955.06 | -1 837.30 | -2 609.52 | -2 719.58 | -2 338.30 |
| EBIT | 2 227.49 | 2 564.03 | 2 789.87 | 3 786.24 | 3 079.85 |
| Other financial expenses | - 122.92 | - 192.97 | - 207.31 | - 239.19 | - 405.54 |
| Pre-tax profit | 2 104.57 | 2 371.07 | 2 582.56 | 3 547.04 | 2 674.30 |
| Income taxes | - 475.68 | - 531.66 | - 576.54 | - 788.71 | - 606.30 |
| Net earnings | 1 628.89 | 1 839.41 | 2 006.01 | 2 758.34 | 2 068.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 930.13 | 9 282.95 | 8 691.60 | 8 733.52 | 8 068.03 |
| Buildings | 3 779.16 | 9 854.53 | 8 375.33 | 7 134.50 | 5 587.31 |
| Machinery and equipment | 551.00 | 466.46 | 640.36 | 519.09 | 5 150.22 |
| Tangible assets total | 14 260.29 | 19 603.94 | 17 707.29 | 16 387.12 | 18 805.56 |
| Holdings in group member companies | 2 423.22 | 1 923.22 | 1 923.22 | ||
| Investments total | 2 423.22 | 1 923.22 | 1 923.22 | ||
| Long term receivables total | |||||
| Finished products/goods | 2 114.00 | 2 950.60 | 3 446.16 | 7 101.53 | 4 592.35 |
| Inventories total | 2 114.00 | 2 950.60 | 3 446.16 | 7 101.53 | 4 592.35 |
| Current trade debtors | 3 422.07 | 3 023.28 | 6 053.53 | 6 074.71 | 6 756.29 |
| Current amounts owed by group member comp. | 16.76 | ||||
| Prepayments and accrued income | 427.12 | 428.22 | 686.18 | 662.36 | 847.86 |
| Current other receivables | 133.59 | ||||
| Current deferred tax assets | 22.65 | 115.48 | |||
| Short term receivables total | 3 849.19 | 3 585.09 | 6 739.71 | 6 759.72 | 7 736.38 |
| Cash and bank deposits | 20.30 | 22.00 | 8.63 | 30.62 | 203.89 |
| Cash and cash equivalents | 20.30 | 22.00 | 8.63 | 30.62 | 203.89 |
| Balance sheet total (assets) | 20 243.78 | 26 161.63 | 30 325.01 | 32 202.21 | 33 261.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 250.00 | |
| Retained earnings | 6 654.70 | 7 482.60 | 9 480.61 | 10 486.62 | 12 196.36 |
| Profit of the financial year | 1 628.89 | 1 839.41 | 2 006.01 | 2 758.34 | 2 068.01 |
| Shareholders equity total | 14 283.60 | 15 322.01 | 16 486.62 | 19 244.96 | 20 514.36 |
| Provisions | 322.16 | 540.63 | 594.25 | 633.19 | 619.75 |
| Non-current loans from credit institutions | 4 253.06 | 5 333.72 | 4 426.65 | 6 361.01 | |
| Non-current other liabilities | 107.11 | 144.18 | |||
| Non-current liabilities total | 107.11 | 4 397.24 | 5 333.72 | 4 426.65 | 6 361.01 |
| Current loans from credit institutions | 2 050.42 | 2 299.46 | 2 591.20 | 3 200.90 | 318.51 |
| Current trade creditors | 1 307.63 | 1 349.03 | 1 698.30 | 1 686.93 | 2 241.41 |
| Current owed to group member | 5.89 | ||||
| Short-term deferred tax liabilities | 547.36 | 191.20 | 342.92 | 592.41 | 503.22 |
| Other non-interest bearing current liabilities | 1 603.46 | 2 052.69 | 3 277.99 | 2 411.12 | 2 703.15 |
| Accruals and deferred income | 22.04 | 9.38 | 0.16 | ||
| Current liabilities total | 5 530.92 | 5 901.76 | 7 910.41 | 7 897.41 | 5 766.29 |
| Balance sheet total (liabilities) | 20 243.78 | 26 161.63 | 30 325.01 | 32 202.21 | 33 261.41 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.