vSRC AB
ABActiveOrg 5565753711Verkstadsgatan 20, 652 19 KarlstadAll other professional, scientific and technical activities n.e.c.· NACE 7499Est. 1999 · 27 years old0 employees
Loading company…
Overview
vSRC AB is a Swedish AB based in Karlstad, operating in the All other professional, scientific and technical activities n.e.c. sector. Incorporated in 1999, the company has 0 employees and reported revenue of SEK 1.1m in its latest annual filing.
Revenue 2024
1.1M SEK
−5% vs 2023
EBITDA margin
66.4 %
−15% vs 2023
Net profit 2024
-1.7M SEK
-8% vs 2023
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
11.3 %
Very weakAmong the 10% lowest rated companies in the industry
20202024
Liquidity ratioCurrent assets ÷ Short-term debt
0.1×
Very weakAmong the 10% lowest rated companies in the industry
20202024
Return on assets (ROA)Net profit ÷ Total assets × 100
-15.4 %
Very weakAmong the 20% lowest rated companies in the industry
20202024
EBITDA — year on year
SEK thousandsKey figures
Annual report 2024| Revenue | 1.1M SEK | -5% |
| EBITDA | 0.8M SEK | -15% |
| Net profit | -1.7M SEK | -8% |
| Total assets | 11.1M SEK | +5% |
| Equity | 1.3M SEK | +31% |
| Employees | 0 | — |
Company information
Legal name
vSRC AB
Org number
5565753711
Legal form
Aktiebolag
Founded
10 September 1999 · 27 years
Share capital
SEK 1,846,125
Employees
0 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2024-12-31
Financial year
January – December
Signatory rights
Firman tecknas av styrelsen Firman tecknas två i förening av ledamöterna Dessutom har verkställande direktören rätt att teckna firman beträffande löpande förvaltningsåtgärder
Company purpose
Föremålet för bolagets verksamhet är att bedriva konsult,- och utbildningsverksamhet inom säkerhetsfrågor samt därmed förenlig verksamhet. Bolaget skall vidare bedriva handel med värdepapper samt äga och förvalta fast och lös egendom.
(no translation available)
Contact
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2024), vSRC AB reported revenue of SEK 1.1m, a decrease of 5% on the year before. The figures on this page draw on 5 annual filings covering 2020 to 2024. The bottom line showed a net loss of SEK 1.7m, and the EBITDA margin stood at 66.4%.
At the end of 2024, equity financed 11.3% of the balance sheet, and current assets covered short-term debt 0.1 times.
Financials
Revenue
SEK thousandsEBITDA
SEK thousandsIncome statement
SEK thousands| Item | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 1,139 | 1,196 | 1,171 | 1,341 | 995 |
| Staff expenses | -0 | -0 | — | — | — |
| EBITDA | 756 | 893 | 956 | 1,289 | 961 |
| Depreciation & amort. | -1,905 | -1,752 | -1,695 | -1,683 | -1,657 |
| EBIT | -1,149 | -859 | -739 | -394 | -696 |
| Net financials | -557 | -348 | -262 | -255 | -243 |
| Profit before tax | -1,706 | -1,573 | -1,002 | -648 | -939 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1,706 | -1,573 | -1,002 | -648 | -939 |
Get a credit rating – not just the numbers
Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.
Balance sheet
SEK thousands| Item | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Total assets | 11,081 | 10,506 | 9,028 | 9,416 | 9,365 |
| Equity | 1,252 | 958 | 1,032 | 2,034 | 2,682 |
| Long-term debt | 6,342 | 6,064 | 3,900 | 4,195 | 4,276 |
| Short-term debt | 3,487 | 3,484 | 4,096 | 3,187 | 2,407 |
| Total debt | 9,829 | 9,548 | 7,996 | 7,382 | 6,683 |
Financial ratios
5-year trendEBITDA margin
66.4 %
20202024
Equity ratio
11.3 %
Very weakAmong the 10% lowest rated companies in the industry
20202024
Return on equity
-136.3 %
Very weakAmong the 10% lowest rated companies in the industry
20202024
Net profit margin
-149.8 %
Very weakAmong the 10% lowest rated companies in the industry
20202024
Asset turnover
0.10×
WeakAmong the 40% lowest rated companies in the industry
20202024
Debt / equity
7.85×
Very weakAmong the 10% lowest rated companies in the industry
20202024
Sector performance
27 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginWeak
Among the 30% lowest rated companies in the industry
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
Operating marginVery weak
Among the 10% lowest rated companies in the industry
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
Net profit marginVery weak
Among the 10% lowest rated companies in the industry
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Return on equity (ROE)Very weak
Among the 10% lowest rated companies in the industry
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on assets (ROA)Very weak
Among the 20% lowest rated companies in the industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Return on net assets (RONA)Very weak
Among the 10% lowest rated companies in the industry
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Basic earning power (BEP)Very weak
Among the 20% lowest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioVery weak
Among the 20% lowest rated companies in the industry
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Liquidity
Current ratioVery weak
Among the 10% lowest rated companies in the industry
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Quick ratioVery weak
Among the 10% lowest rated companies in the industry
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash ratioVery weak
Among the 10% lowest rated companies in the industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityVery strong
Among the 10% highest rated companies in the industry
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets to long-term capitalVery weak
Among the 10% lowest rated companies in the industry
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash conversion ratioVery weak
Among the 10% lowest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioVery weak
Among the 10% lowest rated companies in the industry
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Debt ratioVery weak
Among the 10% lowest rated companies in the industry
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt to equityVery weak
Among the 10% lowest rated companies in the industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityVery weak
Among the 10% lowest rated companies in the industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtVery weak
Among the 20% lowest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtAverage
Around the average of companies in the same industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageWeak
Among the 40% lowest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtVery weak
Among the 10% lowest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginVery weak
Among the 20% lowest rated companies in the industry
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Efficiency & development
Asset turnoverWeak
Among the 40% lowest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Equity to contributed capitalVery weak
Among the 10% lowest rated companies in the industry
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
One-year change in equityStrong
Among the 30% highest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtAverage
Around the average of companies in the same industry
The size of this year's increase or decrease in the company's debt.
Inventory turnoverNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
Annual reports & filings
- Annual report 2024Filed via Bolagsverket / SCB · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via Bolagsverket / SCB · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via Bolagsverket / SCB · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Bolagsverket / SCB · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Bolagsverket / SCB · Period 2020-01-01 – 2020-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JG Chief Executive Officer | Chief Executive Officer | 2020 |
LE | Audit | 2020 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
LK Board of Directors | Board of Directors | 2020 |
AE Board of Directors | Board of Directors | 2025 |
JG Chairman | Chairman | 2020 |
AM Board of Directors | Board of Directors | 2020 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 51% | 51% | 2024 |
One in three Danish companies experiences fraud
Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.
Related companies
Company hierarchy
G. Branzell Aktiebolag
vSRC AB Board network connections
Board members of vSRC AB also hold positions in 127 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Linus Eine Morgan Sandberg | Audit | 110 companiesMany roles |
| Jan Gustav Branzell | Chief Executive Officer | 9 companiesMany roles |
| Lorentz Klas-Göran Lundmark | Board of Directors | 4 companies |
| Anders Evert Rodrick | Board of Directors | 3 companies |
| Arne Mikael Gustavsson | Board of Directors | 1 company |
Frequently asked questions
What is the Org number of vSRC AB?
vSRC AB is registered with Bolagsverket / SCB under Org 5565753711.
What is the revenue of vSRC AB?
vSRC AB reported revenue of SEK 1.1m in 2024.
Who is the CEO of vSRC AB?
Jan Gustav Branzell is the CEO of vSRC AB, in role since 2020.
Who is the chairman of vSRC AB?
Jan Gustav Branzell chairs the board of vSRC AB, in role since 2020.
Where is vSRC AB headquartered?
vSRC AB's registered address is Verkstadsgatan 20.