Svendborg VVS ApS
CVR number: 37391506
Sørup Kirkevej 31, 5700 Svendborg
svendborgvvs@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -76.98 | 459.92 | 554.21 | 1 079.18 | 398.81 |
| Employee benefit expenses | - 205.60 | - 324.36 | - 468.50 | - 602.76 | - 416.34 |
| Total depreciation | -11.60 | -15.60 | -4.00 | -4.00 | -17.00 |
| EBIT | -88.58 | 119.97 | 81.71 | 472.42 | -34.52 |
| Other financial expenses | -2.71 | -4.94 | -8.22 | -12.45 | -29.37 |
| Pre-tax profit | -91.30 | 115.03 | 73.49 | 459.98 | -63.89 |
| Income taxes | 20.08 | -25.93 | -18.23 | - 107.82 | 8.84 |
| Net earnings | -71.21 | 89.10 | 55.26 | 352.15 | -55.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.60 | 16.00 | 12.00 | 8.00 | 56.00 |
| Tangible assets total | 11.60 | 16.00 | 12.00 | 8.00 | 56.00 |
| Participating interests | 20.00 | ||||
| Investments total | 20.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 44.74 | 8.13 | 306.71 | 295.65 | 89.86 |
| Current other receivables | 1.83 | 1.83 | 3.85 | 3.92 | 4.06 |
| Current deferred tax assets | 23.21 | 2.81 | 2.11 | 1.80 | 14.64 |
| Short term receivables total | 69.78 | 12.77 | 312.67 | 301.37 | 108.56 |
| Cash and bank deposits | 115.45 | 402.41 | 217.93 | 711.98 | 396.81 |
| Cash and cash equivalents | 115.45 | 402.41 | 217.93 | 711.98 | 396.81 |
| Balance sheet total (assets) | 216.83 | 431.18 | 542.61 | 1 021.35 | 561.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 52.70 | 58.90 | 61.00 | ||
| Other reserves | 21.71 | 39.00 | |||
| Retained earnings | 46.51 | -41.99 | -5.59 | -9.23 | 281.92 |
| Profit of the financial year | -71.21 | 89.10 | 55.26 | 352.15 | -55.06 |
| Shareholders equity total | -1.99 | 87.11 | 142.37 | 441.82 | 327.86 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 54.20 | 55.28 | 10.00 | 47.68 | |
| Short-term deferred tax liabilities | 6.53 | 17.53 | 106.53 | ||
| Other non-interest bearing current liabilities | 164.62 | 282.26 | 382.71 | 463.01 | 185.83 |
| Current liabilities total | 218.82 | 344.07 | 400.24 | 579.53 | 233.51 |
| Balance sheet total (liabilities) | 216.83 | 431.18 | 542.61 | 1 021.35 | 561.37 |
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.