Buus Vine ApS — Credit Rating and Financial Key Figures
CVR number: 37986003
Gl. Egensevej 31, Mou 9280 Storvorde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 97.50 | -11.89 | - 131.22 | 19.38 | - 214.06 |
| Employee benefit expenses | -72.05 | -30.58 | |||
| EBIT | 25.45 | -42.47 | - 131.22 | 19.38 | - 214.06 |
| Other financial income | 4.28 | 10.56 | -24.92 | 30.37 | 18.53 |
| Other financial expenses | -13.32 | -5.40 | -3.73 | -8.22 | -10.27 |
| Pre-tax profit | 16.41 | -37.31 | - 159.86 | 41.53 | - 205.80 |
| Income taxes | -7.33 | 7.03 | 34.38 | -41.40 | |
| Net earnings | 9.08 | -30.29 | - 125.48 | 0.12 | - 205.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 512.26 | 600.61 | 618.32 | 715.98 | 644.29 |
| Inventories total | 512.26 | 600.61 | 618.32 | 715.98 | 644.29 |
| Current trade debtors | 6.23 | 38.70 | 4.70 | 23.37 | 1.37 |
| Prepayments and accrued income | 11.45 | ||||
| Current other receivables | 20.87 | 20.87 | |||
| Current deferred tax assets | 7.03 | 43.40 | |||
| Short term receivables total | 6.23 | 57.17 | 68.97 | 44.23 | 1.37 |
| Cash and bank deposits | 11.38 | 46.10 | 2.78 | 20.96 | 25.36 |
| Cash and cash equivalents | 11.38 | 46.10 | 2.78 | 20.96 | 25.36 |
| Balance sheet total (assets) | 529.87 | 703.88 | 690.06 | 781.17 | 671.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 17.48 | 17.48 | |||
| Retained earnings | -16.84 | -7.76 | -20.57 | - 146.06 | - 145.93 |
| Profit of the financial year | 9.08 | -30.29 | - 125.48 | 0.12 | - 205.80 |
| Shareholders equity total | 14.71 | -15.57 | - 106.06 | - 105.93 | - 311.73 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 65.57 | ||||
| Current trade creditors | 82.27 | 118.35 | 205.75 | 273.36 | 242.61 |
| Current owed to participating | 238.89 | 310.52 | |||
| Short-term deferred tax liabilities | 5.33 | ||||
| Other non-interest bearing current liabilities | 188.67 | 225.01 | 590.37 | 613.74 | 740.14 |
| Current liabilities total | 515.15 | 719.45 | 796.12 | 887.10 | 982.75 |
| Balance sheet total (liabilities) | 529.87 | 703.88 | 690.06 | 781.17 | 671.02 |
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.