VESTFYNS MARINECENTER ApS
CVR number: 48056113
Værkstedsvej 16 B, Skrillinge 5500 Middelfart
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 195.85 | 1 149.73 | 701.46 | 1 006.53 | 893.09 |
| Employee benefit expenses | - 544.53 | - 640.94 | - 779.34 | - 631.21 | - 404.90 |
| EBIT | 651.33 | 508.78 | -77.88 | 375.32 | 488.19 |
| Other financial income | 0.47 | 1.40 | |||
| Other financial expenses | - 215.13 | - 169.51 | - 123.87 | - 176.62 | - 222.99 |
| Pre-tax profit | 436.19 | 339.74 | - 201.75 | 200.09 | 265.20 |
| Net earnings | 436.19 | 339.74 | - 201.75 | 200.09 | 265.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3 693.85 | 2 787.08 | 2 920.80 | 3 132.55 | 3 132.55 |
| Inventories total | 3 693.85 | 2 787.08 | 2 920.80 | 3 132.55 | 3 132.55 |
| Current trade debtors | 64.22 | 625.08 | 686.71 | 12.16 | |
| Current other receivables | 388.87 | 601.23 | 0.00 | 0.00 | |
| Short term receivables total | 453.10 | 1 226.31 | 686.71 | 12.16 | 0.00 |
| Cash and bank deposits | 9.17 | 180.95 | 4.65 | 38.03 | 61.54 |
| Cash and cash equivalents | 9.17 | 180.95 | 4.65 | 38.03 | 61.54 |
| Balance sheet total (assets) | 4 156.11 | 4 194.35 | 3 612.16 | 3 182.74 | 3 194.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Share premium account | 1 159.32 | ||||
| Other reserves | 1 159.32 | 1 159.32 | |||
| Retained earnings | -2 027.25 | -1 591.05 | -1 251.31 | - 293.74 | -93.64 |
| Profit of the financial year | 436.19 | 339.74 | - 201.75 | 200.09 | 265.20 |
| Shareholders equity total | - 231.73 | 108.01 | -93.74 | 106.36 | 371.56 |
| Non-current loans from credit institutions | 2 969.01 | 2 149.78 | |||
| Non-current liabilities total | 2 969.01 | 2 149.78 | |||
| Current loans from credit institutions | 939.76 | 2 869.80 | 2 503.34 | 2 105.22 | |
| Advances received | 115.00 | 115.00 | |||
| Current trade creditors | 117.79 | 201.96 | 13.92 | 35.52 | |
| Current owed to participating | 34.24 | 1 020.10 | |||
| Other non-interest bearing current liabilities | 212.05 | 599.49 | 836.10 | 559.13 | 681.79 |
| Current liabilities total | 1 418.84 | 1 936.55 | 3 705.90 | 3 076.38 | 2 822.53 |
| Balance sheet total (liabilities) | 4 156.11 | 4 194.35 | 3 612.16 | 3 182.74 | 3 194.09 |
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.