VVS & El Firmaet A/S — Credit Rating and Financial Key Figures
CVR number: 12411510
Konrad Chemnitzip Aqqutaa 24, 3952 Ilulissat
info@vvs.gl
tel: 943225
www.vvs.gl
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27 828.04 | 46 031.17 | 58 875.95 | 75 825.59 | 73 352.52 |
| Employee benefit expenses | -25 893.74 | -31 994.63 | -41 507.03 | -50 668.10 | -48 726.82 |
| Other operating expenses | - 112.37 | - 139.00 | |||
| Total depreciation | -1 186.55 | -1 520.00 | -1 810.72 | -2 487.09 | -2 965.61 |
| EBIT | 7 478.00 | 12 517.00 | 15 446.00 | 22 670.40 | 21 799.09 |
| Other financial income | 34.04 | 29.70 | 14.64 | 152.62 | |
| Other financial expenses | - 407.08 | - 654.82 | - 997.38 | -1 336.17 | -1 413.71 |
| Pre-tax profit | 374.54 | 11 890.97 | 14 448.70 | 21 348.87 | 20 538.00 |
| Income taxes | - 382.54 | -3 214.96 | -3 593.70 | -5 364.62 | -4 190.39 |
| Net earnings | -8.00 | 8 676.00 | 10 855.00 | 15 984.26 | 16 347.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 3 000.00 | 2 700.00 | 2 400.00 | 2 100.00 | 1 800.00 |
| Intangible assets total | 3 000.00 | 2 700.00 | 2 400.00 | 2 100.00 | 1 800.00 |
| Land and waters | 14 229.58 | 14 583.05 | 20 017.04 | 28 932.94 | 30 388.46 |
| Machinery and equipment | 2 158.38 | 3 141.55 | 9 171.18 | 8 940.13 | 9 176.53 |
| Advance payments and construction in progress | 5 291.39 | ||||
| Tangible assets total | 16 387.96 | 17 724.60 | 29 188.22 | 37 873.07 | 44 856.39 |
| Investments total | 0.32 | -0.30 | -0.20 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 14 670.48 | 16 592.24 | 32 414.80 | 23 699.33 | 23 693.47 |
| Inventories total | 14 670.48 | 16 592.24 | 32 414.80 | 23 699.33 | 23 693.47 |
| Current trade debtors | 8 217.43 | 8 834.25 | 7 591.63 | 8 528.59 | 9 682.30 |
| Current amounts owed by group member comp. | 6 810.34 | ||||
| Prepayments and accrued income | 195.60 | 1 246.36 | 71.55 | ||
| Current other receivables | 2 690.01 | 9 021.40 | 18 076.36 | 16 459.50 | 11 750.15 |
| Short term receivables total | 10 907.43 | 24 861.59 | 26 914.35 | 25 059.63 | 21 432.45 |
| Cash and bank deposits | 1 362.80 | 261.88 | 12 018.83 | 12 239.34 | 14 176.86 |
| Cash and cash equivalents | 1 362.80 | 261.88 | 12 018.83 | 12 239.34 | 14 176.86 |
| Balance sheet total (assets) | 46 329.00 | 62 140.00 | 102 936.00 | 100 971.38 | 105 959.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 4 000.00 | 4 000.00 | ||
| Other reserves | -0.45 | -0.19 | |||
| Retained earnings | 16 508.00 | 16 500.45 | 22 176.19 | 30 031.19 | 43 015.45 |
| Profit of the financial year | -8.00 | 8 676.00 | 10 855.00 | 15 984.26 | 16 347.61 |
| Shareholders equity total | 17 000.00 | 25 676.00 | 37 531.00 | 50 515.45 | 63 863.06 |
| Provisions | 1 355.20 | 2 625.83 | 4 123.23 | 8 135.83 | 8 286.69 |
| Non-current loans from credit institutions | 6 664.19 | 5 853.05 | 14 713.93 | 15 645.38 | 13 105.94 |
| Non-current owed to group member | 1 332.04 | ||||
| Non-current liabilities total | 6 664.19 | 5 853.05 | 14 713.93 | 16 977.41 | 13 105.94 |
| Current loans from credit institutions | 972.00 | 3 338.19 | 1 085.75 | 5 017.68 | 2 456.96 |
| Advances received | 55.87 | 142.68 | 23 319.93 | 1 997.93 | |
| Current trade creditors | 2 635.79 | 8 533.13 | 6 485.74 | 6 732.92 | 6 007.40 |
| Short-term deferred tax liabilities | 1 649.07 | 1 939.03 | 1 091.01 | 373.15 | 3 221.90 |
| Other non-interest bearing current liabilities | 15 996.56 | 14 031.94 | 14 585.42 | 11 221.01 | 9 017.22 |
| Current liabilities total | 21 309.29 | 27 984.96 | 46 567.85 | 25 342.70 | 20 703.49 |
| Balance sheet total (liabilities) | 46 328.68 | 62 139.85 | 102 936.02 | 100 971.38 | 105 959.17 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.