Vilubia ApS
CVR number: 40653457
Lautruphøj 5, 2750 Ballerup
finance@vilubia.com
www.vilubia.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 012 730.00 | 828.04 | 1 174.78 | 1 642.82 |
| Employee benefit expenses | - 803 062.00 | - 849.88 | -1 099.64 | -1 289.98 |
| EBIT | 209 668.00 | -21.84 | 75.15 | 352.84 |
| Other financial income | 24.17 | |||
| Other financial expenses | - 916.00 | -0.62 | -3.46 | -2.90 |
| Pre-tax profit | 208 752.00 | -22.46 | 71.69 | 374.11 |
| Income taxes | -59 576.00 | 2.81 | -18.48 | -85.54 |
| Net earnings | 149 176.00 | -19.65 | 53.21 | 288.57 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 9 600.00 | |||
| Investments total | 9 600.00 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 206.25 | 350.09 | 221.10 | |
| Current amounts owed by group member comp. | 201 000.00 | 166.80 | 160.42 | 564.48 |
| Current other receivables | 69.00 | 9.60 | 9.60 | |
| Current deferred tax assets | 2.81 | |||
| Short term receivables total | 201 069.00 | 385.46 | 520.12 | 785.58 |
| Cash and bank deposits | 82 523.00 | 8.08 | 6.10 | 167.22 |
| Cash and cash equivalents | 82 523.00 | 8.08 | 6.10 | 167.22 |
| Balance sheet total (assets) | 293 192.00 | 393.54 | 526.22 | 952.80 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40 000.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 471.31 | |||
| Retained earnings | 149.18 | 129.53 | - 288.57 | |
| Profit of the financial year | 149 176.00 | -19.65 | 53.21 | 288.57 |
| Shareholders equity total | 189 176.00 | 169.53 | 222.74 | 511.31 |
| Non-current liabilities total | ||||
| Current trade creditors | 11 731.00 | 0.41 | 0.84 | 0.13 |
| Short-term deferred tax liabilities | 59 576.00 | 19.04 | 85.54 | |
| Other non-interest bearing current liabilities | 32 709.00 | 223.60 | 283.59 | 355.82 |
| Current liabilities total | 104 016.00 | 224.01 | 303.48 | 441.48 |
| Balance sheet total (liabilities) | 293 192.00 | 393.54 | 526.22 | 952.80 |
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.