VICTAR A/S
CVR number: 32072232
Jyllandsgade 8, 6600 Vejen
peter.bredsten@hotmail.com
tel: 24289444
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 388.67 | 385.62 | 386.00 | 385.07 | 389.00 |
| Total depreciation | - 530.77 | - 530.77 | - 179.85 | -84.57 | |
| EBIT | - 142.11 | - 145.15 | 206.15 | 300.50 | 389.00 |
| Other financial income | 9.22 | ||||
| Other financial expenses | -55.03 | -43.02 | -31.42 | -31.48 | |
| Pre-tax profit | - 197.13 | - 188.18 | 174.73 | 269.02 | 398.22 |
| Income taxes | 43.37 | 41.40 | -38.43 | -59.37 | -87.61 |
| Net earnings | - 153.76 | - 146.78 | 136.30 | 209.65 | 310.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 795.20 | 264.42 | 84.57 | ||
| Tangible assets total | 795.20 | 264.42 | 84.57 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 331.74 | 373.13 | 352.02 | 292.64 | 208.16 |
| Short term receivables total | 331.74 | 373.13 | 352.02 | 292.64 | 208.16 |
| Cash and bank deposits | 101.23 | 245.13 | 193.02 | 223.43 | 267.82 |
| Cash and cash equivalents | 101.23 | 245.13 | 193.02 | 223.43 | 267.82 |
| Balance sheet total (assets) | 1 228.16 | 882.68 | 629.61 | 516.07 | 475.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 775.00 | 775.00 | 775.00 | 775.00 | 775.00 |
| Other reserves | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | - 969.21 | -1 122.97 | -1 269.75 | -1 133.45 | - 923.80 |
| Profit of the financial year | - 153.76 | - 146.78 | 136.30 | 209.65 | 310.61 |
| Shareholders equity total | -47.97 | - 194.75 | -58.45 | 151.20 | 461.81 |
| Non-current loans from credit institutions | 931.62 | 647.26 | 349.75 | 39.27 | |
| Non-current liabilities total | 931.62 | 647.26 | 349.75 | 39.27 | |
| Current loans from credit institutions | 285.00 | 285.00 | 285.00 | 285.00 | |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 17.31 | 3.12 | |||
| Other non-interest bearing current liabilities | 49.52 | 135.17 | 25.98 | 30.60 | 1.05 |
| Current liabilities total | 344.52 | 430.17 | 338.30 | 325.60 | 14.17 |
| Balance sheet total (liabilities) | 1 228.16 | 882.68 | 629.61 | 516.07 | 475.99 |
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.