Moustgaard VVS ApS
CVR number: 31601290
Tolvalenvej 40, Hvelplund 7260 Sønder Omme
tel: 75347720
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 864.15 | 1 341.83 | 1 993.27 | 1 660.85 | 2 197.26 |
| Employee benefit expenses | -1 646.99 | -1 339.57 | -1 526.60 | -1 928.21 | -1 995.58 |
| Total depreciation | - 108.04 | -64.77 | -82.64 | -75.75 | -67.89 |
| EBIT | 109.13 | -62.52 | 384.02 | - 343.11 | 133.79 |
| Other financial income | 5.77 | 3.06 | 7.61 | 13.32 | 30.21 |
| Other financial expenses | -33.67 | -32.14 | -22.27 | -45.52 | -44.29 |
| Pre-tax profit | 81.23 | -91.59 | 369.36 | - 375.30 | 119.71 |
| Income taxes | -7.43 | -70.39 | |||
| Net earnings | 73.79 | -91.59 | 298.97 | - 375.30 | 119.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 033.70 | 986.06 | 938.42 | 890.78 | 843.14 |
| Machinery and equipment | 150.32 | 91.19 | 56.19 | 28.08 | 57.83 |
| Tangible assets total | 1 184.02 | 1 077.25 | 994.61 | 918.86 | 900.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 541.21 | ||||
| Finished products/goods | 601.53 | 608.06 | 933.64 | 453.27 | |
| Inventories total | 541.21 | 601.53 | 608.06 | 933.64 | 453.27 |
| Current trade debtors | 687.47 | 521.00 | 1 136.91 | 996.17 | 1 162.63 |
| Current amounts owed by group member comp. | 72.01 | 60.01 | 3.94 | 76.83 | |
| Prepayments and accrued income | 19.79 | ||||
| Current other receivables | 52.87 | 300.18 | 618.58 | 231.79 | 470.67 |
| Short term receivables total | 832.15 | 881.20 | 1 755.49 | 1 231.90 | 1 710.13 |
| Cash and bank deposits | 1.03 | 3.30 | 1.35 | 4.86 | 4.58 |
| Cash and cash equivalents | 1.03 | 3.30 | 1.35 | 4.86 | 4.58 |
| Balance sheet total (assets) | 2 558.41 | 2 563.28 | 3 359.51 | 3 089.25 | 3 068.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 193.11 | 266.91 | 175.31 | 474.28 | 98.98 |
| Profit of the financial year | 73.79 | -91.59 | 298.97 | - 375.30 | 119.71 |
| Shareholders equity total | 391.91 | 300.31 | 599.28 | 223.98 | 343.68 |
| Capital loans | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Non-current loans from credit institutions | 749.67 | 655.42 | 558.92 | 461.98 | 368.61 |
| Non-current liabilities total | 1 149.67 | 1 055.42 | 958.92 | 861.98 | 768.61 |
| Current loans from credit institutions | 46.44 | 101.24 | 382.28 | 312.71 | 565.99 |
| Current trade creditors | 306.92 | 679.09 | 804.68 | 1 098.09 | 742.25 |
| Current owed to participating | 266.90 | 259.72 | 246.65 | 230.94 | |
| Current owed to group member | 1.06 | ||||
| Other non-interest bearing current liabilities | 663.48 | 160.33 | 353.56 | 345.84 | 417.48 |
| Current liabilities total | 1 016.84 | 1 207.55 | 1 801.32 | 2 003.30 | 1 956.66 |
| Balance sheet total (liabilities) | 2 558.41 | 2 563.28 | 3 359.51 | 3 089.25 | 3 068.95 |
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.