CHR. & PEDERSEN VVS ApS
CVR number: 30576322
Bjergstedvej 31, 4460 Snertinge
kontakt@cp-vvs.dk
tel: 21774806
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 877.71 | 750.02 | 848.15 | 1 033.59 | 788.46 |
| Employee benefit expenses | - 973.76 | - 940.79 | - 875.76 | - 800.57 | - 816.22 |
| Total depreciation | -43.52 | -38.02 | -21.02 | -17.52 | |
| EBIT | - 139.57 | - 228.79 | -48.63 | 215.50 | -27.75 |
| Other financial income | 1.07 | 2.62 | 4.16 | -0.69 | 0.36 |
| Other financial expenses | -4.58 | -3.43 | -9.43 | -19.75 | -26.86 |
| Pre-tax profit | - 143.09 | - 229.61 | -53.90 | 195.07 | -54.25 |
| Net earnings | - 143.09 | - 229.61 | -53.90 | 195.07 | -54.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 83.10 | 45.07 | 17.52 | ||
| Tangible assets total | 83.10 | 45.07 | 17.52 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 220.40 | 147.29 | 138.62 | 235.99 | 175.37 |
| Inventories total | 220.40 | 147.29 | 138.62 | 235.99 | 175.37 |
| Current trade debtors | 195.45 | 195.96 | 123.72 | 205.24 | 107.86 |
| Prepayments and accrued income | 41.15 | 16.12 | 6.75 | 12.18 | 3.79 |
| Current other receivables | 180.00 | 2.86 | 42.60 | 146.63 | 258.10 |
| Current deferred tax assets | 14.00 | 4.00 | |||
| Short term receivables total | 430.60 | 214.93 | 177.07 | 364.05 | 369.75 |
| Cash and bank deposits | 373.55 | 520.34 | 219.96 | 48.96 | |
| Cash and cash equivalents | 373.55 | 520.34 | 219.96 | 48.96 | |
| Balance sheet total (assets) | 734.10 | 780.84 | 853.55 | 819.99 | 594.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 195.11 | 52.02 | - 177.59 | - 231.49 | -36.42 |
| Profit of the financial year | - 143.09 | - 229.61 | -53.90 | 195.07 | -54.25 |
| Shareholders equity total | 177.02 | -52.59 | - 106.49 | 88.58 | 34.32 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 66.73 | ||||
| Advances received | 8.03 | ||||
| Current trade creditors | 178.31 | 236.51 | 115.42 | 294.02 | 153.29 |
| Other non-interest bearing current liabilities | 312.03 | 596.92 | 844.63 | 429.37 | 406.47 |
| Current liabilities total | 557.08 | 833.43 | 960.04 | 731.42 | 559.75 |
| Balance sheet total (liabilities) | 734.10 | 780.84 | 853.55 | 819.99 | 594.08 |
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.