Vendit Danmark IVS
CVR number: 36905166
Brinken 80, Mogenstrup 4700 Næstved
jesper.abildgaard@agentum.dk
tel: 27513390
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 107.70 | 73.26 | 4.41 | -28.18 | -0.23 |
| Costs of manufacturing | -20.94 | ||||
| External services | -13.23 | -12.45 | -2.04 | -6.97 | |
| Gross profit | 86.75 | 60.02 | -8.03 | -30.23 | -7.20 |
| Costs of management | -7.43 | ||||
| EBIT | 79.32 | 60.02 | -8.03 | -30.23 | -7.20 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -0.23 | -0.02 | -0.01 | -5.42 | -0.04 |
| Pre-tax profit | 79.09 | 60.00 | -8.04 | -35.62 | -7.24 |
| Income taxes | -18.82 | -13.64 | |||
| Net earnings | 60.27 | 46.37 | -8.04 | -35.62 | -7.24 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 57.01 | 54.63 | 53.44 | 42.95 | 61.47 |
| Current deferred tax assets | 4.00 | 2.00 | |||
| Short term receivables total | 57.01 | 54.63 | 53.44 | 46.95 | 63.47 |
| Cash and bank deposits | 40.93 | 76.06 | 67.21 | 26.44 | 8.93 |
| Cash and cash equivalents | 40.93 | 76.06 | 67.21 | 26.44 | 8.93 |
| Balance sheet total (assets) | 97.94 | 130.69 | 120.65 | 73.39 | 72.40 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | ||
| Other reserves | 50.00 | ||||
| Retained earnings | -39.58 | 70.69 | 117.05 | 109.01 | 73.39 |
| Profit of the financial year | 60.27 | 46.37 | -8.04 | -35.62 | -7.24 |
| Shareholders equity total | 70.69 | 117.05 | 109.01 | 73.39 | 66.15 |
| Non-current deferred tax liabilities | 13.64 | 11.64 | |||
| Non-current liabilities total | 13.64 | 11.64 | |||
| Current trade creditors | 0.79 | 6.25 | |||
| Short-term deferred tax liabilities | 18.81 | ||||
| Other non-interest bearing current liabilities | 7.65 | ||||
| Current liabilities total | 27.25 | 6.25 | |||
| Balance sheet total (liabilities) | 97.94 | 130.69 | 120.65 | 73.39 | 72.40 |
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.