Villabyens VVS A/S — Credit Rating and Financial Key Figures
CVR number: 38077678
Prags Boulevard 51, 2300 København S
tel: 32110100
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.00 | 4 979.45 | 5 851.79 | 7 870.37 | 15 982.12 |
| Employee benefit expenses | -3.41 | -3 854.21 | -4 305.18 | -5 872.56 | -14 829.27 |
| Other operating expenses | -0.17 | ||||
| Total depreciation | -9.46 | -5.23 | -27.62 | -41.58 | |
| EBIT | -11.41 | 1 115.78 | 1 541.38 | 1 970.19 | 1 111.26 |
| Other financial income | 40.37 | 0.07 | 149.44 | ||
| Other financial expenses | -2.16 | -76.00 | -77.70 | -93.32 | - 261.39 |
| Pre-tax profit | -13.57 | 1 039.78 | 1 504.05 | 1 876.95 | 999.32 |
| Income taxes | 2.81 | - 236.73 | - 339.71 | - 421.57 | - 492.66 |
| Net earnings | -10.76 | 803.06 | 1 164.33 | 1 455.37 | 506.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 52.46 | 47.23 | 120.02 | 702.92 | |
| Tangible assets total | 52.46 | 47.23 | 120.02 | 702.92 | |
| Other receivables | 4.00 | ||||
| Investments total | 4.00 | ||||
| Non-current other receivables | 250.00 | ||||
| Long term receivables total | 250.00 | ||||
| Inventories total | |||||
| Current trade debtors | 896.73 | 1 116.25 | 5 602.64 | 12 884.40 | |
| Prepayments and accrued income | 147.77 | 159.72 | 157.19 | 110.18 | |
| Current other receivables | 1 504.96 | 1 925.65 | 3 059.86 | 682.61 | |
| Current deferred tax assets | 30.56 | ||||
| Short term receivables total | 30.56 | 2 549.46 | 3 201.62 | 8 819.68 | 13 677.19 |
| Cash and bank deposits | 42.99 | 708.83 | 929.02 | 1 382.72 | 1 020.15 |
| Cash and cash equivalents | 42.99 | 708.83 | 929.02 | 1 382.72 | 1 020.15 |
| Balance sheet total (assets) | 73.56 | 3 564.76 | 4 177.88 | 10 322.42 | 15 400.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 400.00 | 800.00 | 800.00 |
| Share premium account | 400.00 | 400.00 | |||
| Shares repurchased | 235.60 | ||||
| Retained earnings | - 110.30 | - 100.73 | 244.79 | 164.40 | 1 619.77 |
| Profit of the financial year | -10.76 | 803.06 | 1 164.33 | 1 455.37 | 506.66 |
| Shareholders equity total | -21.06 | 802.32 | 1 809.12 | 3 055.38 | 3 326.44 |
| Provisions | 248.75 | 356.54 | 376.20 | 53.40 | |
| Non-current deferred tax liabilities | 419.60 | 809.14 | |||
| Non-current liabilities total | 419.60 | 809.14 | |||
| Current loans from credit institutions | 161.25 | 68.62 | |||
| Current trade creditors | 8.00 | 707.77 | 680.44 | 4 175.44 | 5 852.80 |
| Current owed to participating | 11.02 | 573.85 | 1 325.60 | 1 438.86 | |
| Short-term deferred tax liabilities | 241.90 | 431.63 | |||
| Other non-interest bearing current liabilities | 86.62 | 1 794.89 | 516.03 | 808.95 | 3 419.38 |
| Current liabilities total | 94.62 | 2 513.68 | 2 012.22 | 6 471.25 | 11 211.29 |
| Balance sheet total (liabilities) | 73.56 | 3 564.76 | 4 177.88 | 10 322.42 | 15 400.27 |
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.