Vi Padel AARHUS ApS — Credit Rating and Financial Key Figures
CVR number: 42206830
Sindalsvej 37, 8240 Risskov
jm@itf.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 227.59 | 489.79 | 616.75 |
Employee benefit expenses | - 267.23 | - 249.67 | |
Total depreciation | -89.03 | - 228.65 | - 409.86 |
EBIT | 138.57 | -6.09 | -42.78 |
Other financial income | 0.05 | ||
Other financial expenses | -9.90 | -37.35 | - 159.83 |
Pre-tax profit | 128.71 | -43.45 | - 202.61 |
Income taxes | -31.62 | 12.80 | 18.82 |
Net earnings | 97.09 | -30.65 | - 183.79 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 1 074.75 | 2 807.82 | 2 560.42 |
Tangible assets total | 1 074.75 | 2 807.82 | 2 560.42 |
Other receivables | 167.03 | 347.03 | 347.03 |
Investments total | 167.03 | 347.03 | 347.03 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 205.31 | 318.45 | 333.32 |
Prepayments and accrued income | 395.09 | 33.75 | |
Current other receivables | 268.31 | 47.23 | |
Short term receivables total | 473.62 | 760.77 | 367.07 |
Cash and bank deposits | 268.64 | ||
Cash and cash equivalents | 268.64 | ||
Balance sheet total (assets) | 1 715.40 | 4 184.26 | 3 274.51 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 97.09 | 66.44 | |
Profit of the financial year | 97.09 | -30.65 | - 183.79 |
Shareholders equity total | 137.09 | 106.44 | -77.35 |
Provisions | 31.62 | 18.82 | |
Non-current owed to group member | 1 088.65 | 1 088.65 | 1 132.10 |
Non-current liabilities total | 1 088.65 | 1 088.65 | 1 132.10 |
Current loans from credit institutions | 195.50 | 2 069.60 | 1 956.70 |
Current trade creditors | 10.00 | 635.45 | 68.76 |
Other non-interest bearing current liabilities | 252.54 | 265.30 | 194.30 |
Current liabilities total | 458.04 | 2 970.35 | 2 219.76 |
Balance sheet total (liabilities) | 1 715.40 | 4 184.26 | 3 274.51 |
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.