VISIONEL ApS
CVR number: 28304978
Hørsholm Midtpunkt 200, 2970 Hørsholm
info@visionel.dk
tel: 45570636
www.visionel.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 882.34 | 2 108.03 | 2 544.71 | 2 979.08 | 2 721.21 |
| Employee benefit expenses | -1 721.19 | -1 981.98 | -2 118.98 | -2 316.16 | -2 661.50 |
| Total depreciation | -71.25 | -77.51 | -40.04 | -57.85 | -70.97 |
| EBIT | 89.90 | 48.54 | 385.70 | 605.07 | -11.26 |
| Other financial income | 0.13 | 1.49 | 3.48 | 0.38 | |
| Other financial expenses | -32.47 | -34.26 | -46.54 | -38.92 | -34.97 |
| Pre-tax profit | 57.56 | 14.28 | 340.64 | 569.63 | -45.85 |
| Income taxes | -2.43 | -4.91 | -76.22 | - 127.08 | 6.95 |
| Net earnings | 55.13 | 9.37 | 264.43 | 442.55 | -38.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 74.22 | 61.71 | 46.68 | 176.84 | 131.88 |
| Tangible assets total | 74.22 | 61.71 | 46.68 | 176.84 | 131.88 |
| Other receivables | 48.76 | 49.12 | 49.12 | 47.24 | 50.81 |
| Investments total | 48.76 | 49.12 | 49.12 | 47.24 | 50.81 |
| Long term receivables total | |||||
| Finished products/goods | 600.00 | 625.00 | 525.00 | 350.00 | 300.00 |
| Inventories total | 600.00 | 625.00 | 525.00 | 350.00 | 300.00 |
| Current trade debtors | 403.90 | 734.56 | 965.94 | 1 139.30 | 550.98 |
| Current amounts owed by group member comp. | 32.63 | 44.70 | 46.71 | 42.70 | 172.50 |
| Prepayments and accrued income | 27.61 | 28.07 | 26.22 | ||
| Current other receivables | 0.15 | 0.15 | 433.95 | 200.00 | 76.64 |
| Current deferred tax assets | 10.28 | 13.74 | 14.35 | 10.45 | 17.61 |
| Short term receivables total | 474.57 | 821.23 | 1 487.17 | 1 392.45 | 817.72 |
| Cash and bank deposits | 536.84 | 247.38 | 463.83 | 448.17 | 1 026.61 |
| Cash and cash equivalents | 536.84 | 247.38 | 463.83 | 448.17 | 1 026.61 |
| Balance sheet total (assets) | 1 734.39 | 1 804.43 | 2 571.79 | 2 414.70 | 2 327.02 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 215.87 | 271.00 | 280.36 | 544.79 | 987.34 |
| Profit of the financial year | 55.13 | 9.37 | 264.43 | 442.55 | -38.90 |
| Shareholders equity total | 396.00 | 405.36 | 669.79 | 1 112.34 | 1 073.44 |
| Non-current liabilities total | |||||
| Current trade creditors | 76.84 | 105.42 | 131.51 | 102.23 | 107.53 |
| Current owed to participating | 711.56 | 703.40 | 735.20 | 768.43 | 799.07 |
| Short-term deferred tax liabilities | 8.37 | 85.19 | |||
| Other non-interest bearing current liabilities | 549.98 | 581.88 | 950.10 | 431.69 | 346.98 |
| Current liabilities total | 1 338.39 | 1 399.07 | 1 902.00 | 1 302.36 | 1 253.58 |
| Balance sheet total (liabilities) | 1 734.39 | 1 804.43 | 2 571.79 | 2 414.70 | 2 327.02 |
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.