Vorninggaard ApS — Credit Rating and Financial Key Figures
CVR number: 41295333
Holmevej 5, Vorning 8830 Tjele
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 458.39 | 470.02 | 815.39 | 345.94 | 872.57 |
| Employee benefit expenses | -40.00 | -40.00 | -76.14 | - 102.40 | -91.31 |
| Total depreciation | -35.89 | -75.76 | -75.76 | -86.18 | -87.00 |
| EBIT | 382.50 | 354.26 | 663.49 | 157.35 | 694.25 |
| Other financial income | 0.05 | 0.25 | 0.08 | 2.36 | |
| Other financial expenses | -28.62 | -3.17 | -13.58 | -15.53 | -29.41 |
| Pre-tax profit | 353.88 | 351.14 | 650.16 | 141.91 | 667.20 |
| Income taxes | -34.04 | - 104.69 | - 286.20 | 120.00 | - 146.77 |
| Net earnings | 319.84 | 246.45 | 363.96 | 261.91 | 520.43 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 981.85 | 906.09 | 830.33 | 840.26 | 1 105.87 |
| Tangible assets total | 981.85 | 906.09 | 830.33 | 840.26 | 1 105.87 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 16.20 | 16.98 | 42.15 | 58.44 | 117.62 |
| Raw materials and consumables | 102.00 | 178.13 | 16.50 | 233.50 | |
| Finished products/goods | 129.80 | 173.38 | 394.00 | 344.00 | 297.04 |
| Inventories total | 146.00 | 292.36 | 614.28 | 418.94 | 648.16 |
| Current trade debtors | 37.55 | 165.04 | 230.75 | 390.32 | 1 091.46 |
| Prepayments and accrued income | 23.59 | ||||
| Current other receivables | 46.91 | 28.00 | 89.09 | ||
| Short term receivables total | 37.55 | 211.95 | 230.75 | 418.32 | 1 204.14 |
| Cash and bank deposits | 327.30 | 411.30 | 449.60 | 552.77 | |
| Cash and cash equivalents | 327.30 | 411.30 | 449.60 | 552.77 | |
| Balance sheet total (assets) | 1 492.70 | 1 821.70 | 2 124.95 | 2 230.29 | 2 958.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 266.67 | 266.67 | 266.67 | 266.67 | 266.67 |
| Shares repurchased | 75.00 | 75.00 | 117.80 | 122.00 | 135.00 |
| Retained earnings | -75.00 | 169.84 | 298.49 | 540.45 | 667.36 |
| Profit of the financial year | 319.84 | 246.45 | 363.96 | 261.91 | 520.43 |
| Shareholders equity total | 586.51 | 757.96 | 1 046.92 | 1 191.02 | 1 589.45 |
| Provisions | 0.00 | 18.00 | 183.00 | 63.00 | 106.00 |
| Non-current loans from credit institutions | 700.12 | 644.91 | 475.85 | 310.08 | 162.06 |
| Non-current liabilities total | 700.12 | 644.91 | 475.85 | 310.08 | 162.06 |
| Current loans from credit institutions | 134.88 | 177.66 | 177.66 | 172.60 | 361.63 |
| Current trade creditors | 10.46 | 61.83 | 11.72 | 113.51 | 252.75 |
| Other non-interest bearing current liabilities | 60.73 | 161.34 | 229.81 | 269.82 | 377.78 |
| Accruals and deferred income | 110.25 | 108.50 | |||
| Current liabilities total | 206.07 | 400.83 | 419.19 | 666.19 | 1 100.66 |
| Balance sheet total (liabilities) | 1 492.70 | 1 821.70 | 2 124.95 | 2 230.29 | 2 958.17 |
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.