Vivada Properties DK I ApS — Credit Rating and Financial Key Figures
CVR number: 42305960
Gammel Køge Landevej 57, 2500 Valby
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 29 030.31 | 37 307.39 | 38 951.41 |
| Reduction in value of non-current assets | 185 686.12 | - 151 599.78 | - 199 351.19 |
| EBIT | 214 716.43 | - 114 292.39 | - 160 399.78 |
| Other financial income | 71.14 | 319.89 | |
| Other financial expenses | -15 271.78 | -21 174.59 | -26 469.14 |
| Pre-tax profit | 199 444.65 | - 135 395.84 | - 186 549.03 |
| Income taxes | -43 877.82 | 26 889.01 | 5 280.78 |
| Net earnings | 155 566.82 | - 108 506.83 | - 181 268.25 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 1 387 900.00 | 1 237 200.00 | 1 038 000.00 |
| Tangible assets total | 1 387 900.00 | 1 237 200.00 | 1 038 000.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 368.90 | ||
| Prepayments and accrued income | 1 426.35 | 1 726.07 | 834.11 |
| Current other receivables | 95.98 | 123.48 | 63.66 |
| Current deferred tax assets | 1 446.18 | ||
| Short term receivables total | 1 522.32 | 1 849.54 | 2 712.85 |
| Cash and bank deposits | 36 493.83 | 3 109.28 | 855.45 |
| Cash and cash equivalents | 36 493.83 | 3 109.28 | 855.45 |
| Balance sheet total (assets) | 1 425 916.15 | 1 242 158.82 | 1 041 568.30 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 12 630.40 | ||
| Retained earnings | 255 462.00 | 353 898.42 | 245 391.59 |
| Profit of the financial year | 155 566.82 | - 108 506.83 | - 181 268.25 |
| Shareholders equity total | 411 068.82 | 258 061.99 | 64 163.34 |
| Provisions | 40 518.82 | 9 507.50 | |
| Non-current loans from credit institutions | 746 243.50 | 748 745.32 | 751 247.15 |
| Non-current owed to group member | 201 840.00 | 201 840.00 | 201 840.00 |
| Non-current liabilities total | 948 083.50 | 950 585.32 | 953 087.15 |
| Current loans from credit institutions | 218.33 | ||
| Advances received | 4 256.69 | 4 240.14 | 4 259.64 |
| Current trade creditors | 412.93 | 290.67 | 1 195.60 |
| Current owed to group member | 2 861.70 | ||
| Short-term deferred tax liabilities | 3 359.00 | 4 122.33 | 3 764.57 |
| Other non-interest bearing current liabilities | 15 317.22 | 15 132.55 | 15 098.00 |
| Accruals and deferred income | 37.47 | ||
| Current liabilities total | 26 245.01 | 24 004.01 | 24 317.81 |
| Balance sheet total (liabilities) | 1 425 916.15 | 1 242 158.82 | 1 041 568.30 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.