Viby Autolakering A/S
CVR number: 39074680
Industrivej 15, 8260 Viby J
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 338.34 | 8 527.75 | 9 762.80 | 10 978.19 | 11 283.42 |
| Employee benefit expenses | -4 545.53 | -5 360.17 | -6 369.49 | -7 044.14 | -6 608.81 |
| Other operating expenses | -1.18 | -12.83 | |||
| Total depreciation | - 873.45 | - 960.80 | -1 070.57 | -1 088.31 | -1 145.51 |
| EBIT | 1 919.37 | 2 205.60 | 2 322.73 | 2 845.74 | 3 516.26 |
| Other financial income | 0.01 | 6.58 | |||
| Other financial expenses | - 280.64 | - 248.96 | - 203.33 | - 222.81 | - 388.70 |
| Pre-tax profit | 1 638.73 | 1 956.64 | 2 119.41 | 2 622.93 | 3 134.14 |
| Income taxes | - 354.79 | - 431.42 | - 465.10 | - 577.49 | - 690.95 |
| Net earnings | 1 283.94 | 1 525.21 | 1 654.31 | 2 045.44 | 2 443.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 346.87 | 11 315.20 | 11 051.42 | 10 781.13 | 10 617.15 |
| Buildings | 4 576.03 | 4 237.60 | 3 664.11 | 3 128.22 | 2 495.00 |
| Machinery and equipment | 212.40 | 734.64 | 633.83 | 627.61 | 664.31 |
| Tangible assets total | 16 135.30 | 16 287.44 | 15 349.36 | 14 536.96 | 13 776.46 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 191.50 | 191.50 | 191.50 | ||
| Inventories total | 191.50 | 191.50 | 191.50 | ||
| Current trade debtors | 747.89 | 1 182.00 | 1 368.95 | 1 369.67 | 1 360.55 |
| Prepayments and accrued income | 124.44 | 130.29 | 136.81 | 158.37 | 184.31 |
| Current other receivables | 44.22 | 43.43 | |||
| Current deferred tax assets | 28.78 | 21.36 | |||
| Short term receivables total | 872.33 | 1 385.29 | 1 549.19 | 1 549.39 | 1 544.86 |
| Cash and bank deposits | 1 923.55 | 971.45 | 639.26 | 1 496.86 | 2 837.83 |
| Cash and cash equivalents | 1 923.55 | 971.45 | 639.26 | 1 496.86 | 2 837.83 |
| Balance sheet total (assets) | 19 122.68 | 18 835.67 | 17 729.31 | 17 583.21 | 18 159.15 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 331.80 | 525.00 | 525.00 | 600.00 | 750.00 |
| Retained earnings | 374.88 | 1 133.82 | 2 134.03 | 3 188.34 | 4 483.79 |
| Profit of the financial year | 1 283.94 | 1 525.21 | 1 654.31 | 2 045.44 | 2 443.20 |
| Shareholders equity total | 2 590.62 | 3 784.03 | 4 913.34 | 6 433.79 | 8 276.99 |
| Provisions | 301.40 | 387.60 | 389.80 | 396.30 | 395.74 |
| Non-current loans from credit institutions | 6 121.09 | 5 769.58 | 5 429.86 | 5 170.61 | 5 195.26 |
| Non-current leasing loans | 3 216.29 | 3 163.52 | 2 648.93 | 2 124.05 | 1 287.10 |
| Non-current other liabilities | 127.06 | 382.80 | 387.10 | ||
| Non-current deferred tax liabilities | 370.16 | 383.11 | |||
| Non-current liabilities total | 9 464.44 | 9 315.90 | 8 465.90 | 7 664.81 | 6 865.47 |
| Current loans from credit institutions | 3 047.72 | 877.86 | 879.48 | 811.72 | 799.27 |
| Current trade creditors | 745.75 | 843.94 | 679.36 | 656.78 | 645.82 |
| Current owed to participating | 2 133.49 | 1 884.06 | 1 322.06 | 744.61 | |
| Short-term deferred tax liabilities | 11.08 | 77.90 | 99.51 | ||
| Other non-interest bearing current liabilities | 828.17 | 1 742.29 | 1 001.48 | 875.21 | 1 076.35 |
| Current liabilities total | 6 766.23 | 5 348.15 | 3 960.27 | 3 088.32 | 2 620.95 |
| Balance sheet total (liabilities) | 19 122.68 | 18 835.67 | 17 729.31 | 17 583.21 | 18 159.15 |
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.