V LAST EKSPORT ApS — Credit Rating and Financial Key Figures
CVR number: 29638098
A F Heidemanns Vej 9, 9800 Hjørring
info@vlast.dk
tel: 98903266
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -76.14 | -74.74 | -73.77 | -42.56 | 5.22 |
EBIT | -76.14 | -74.74 | -73.77 | -42.56 | 5.22 |
Other financial income | 188.60 | 188.60 | 188.60 | 188.60 | 188.60 |
Other financial expenses | - 119.60 | - 119.60 | - 119.60 | - 126.25 | - 171.54 |
Pre-tax profit | -7.14 | -5.74 | -4.76 | 19.79 | 22.28 |
Income taxes | 1.68 | 1.12 | 1.00 | -4.30 | -4.86 |
Net earnings | -5.46 | -4.62 | -3.76 | 15.49 | 17.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 2 821.54 | 2 352.13 | 2 187.31 | 1 410.00 | 671.89 |
Inventories total | 2 821.54 | 2 352.13 | 2 187.31 | 1 410.00 | 671.89 |
Current trade debtors | 119.94 | 155.82 | |||
Current other receivables | 2 300.00 | 2 623.69 | 2 348.86 | 2 300.00 | 2 399.09 |
Current deferred tax assets | 2.18 | 3.30 | 4.30 | ||
Short term receivables total | 2 302.18 | 2 626.99 | 2 473.09 | 2 300.00 | 2 554.91 |
Balance sheet total (assets) | 5 123.72 | 4 979.11 | 4 660.40 | 3 710.00 | 3 226.81 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Retained earnings | 226.00 | 220.53 | 215.91 | 212.15 | 227.64 |
Profit of the financial year | -5.46 | -4.62 | -3.76 | 15.49 | 17.42 |
Shareholders equity total | 300.53 | 295.91 | 292.15 | 307.64 | 325.06 |
Provisions | 0.00 | 0.00 | -0.00 | ||
Non-current loans from credit institutions | 2 300.00 | 2 300.00 | 2 300.00 | 2 300.00 | 2 300.00 |
Non-current liabilities total | 2 300.00 | 2 300.00 | 2 300.00 | 2 300.00 | 2 300.00 |
Current trade creditors | 567.14 | 1 394.57 | 345.00 | 251.25 | 270.00 |
Current owed to group member | 1 884.61 | 988.63 | 1 723.25 | 813.58 | 326.89 |
Short-term deferred tax liabilities | 4.86 | ||||
Other non-interest bearing current liabilities | 71.43 | 37.53 | |||
Current liabilities total | 2 523.18 | 2 383.20 | 2 068.26 | 1 102.36 | 601.75 |
Balance sheet total (liabilities) | 5 123.72 | 4 979.11 | 4 660.40 | 3 710.00 | 3 226.81 |
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.