WEIRDWEAR ApS
CVR number: 35245863
Nansensgade 13, 1366 København K
bente@weirdwear.dk
tel: 20772912
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 914.35 | 762.68 | 1 435.67 | 1 499.82 | 1 113.12 |
| Employee benefit expenses | -1 702.89 | - 883.20 | -1 397.14 | -1 224.12 | -1 207.94 |
| Total depreciation | -60.32 | -57.63 | -37.34 | -37.19 | -36.34 |
| EBIT | 151.15 | - 178.15 | 1.20 | 238.51 | - 131.16 |
| Other financial income | 0.09 | 0.02 | |||
| Other financial expenses | -39.09 | -31.67 | -26.34 | -24.48 | -21.64 |
| Pre-tax profit | 112.06 | - 209.82 | -25.14 | 214.11 | - 152.78 |
| Income taxes | -25.35 | 45.81 | 4.78 | -48.52 | 32.20 |
| Net earnings | 86.71 | - 164.01 | -20.36 | 165.59 | - 120.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 256.25 | 1 221.65 | 1 189.72 | 1 157.80 | 1 126.72 |
| Machinery and equipment | 38.97 | 15.94 | 10.53 | 5.26 | |
| Tangible assets total | 1 295.22 | 1 237.59 | 1 200.25 | 1 163.06 | 1 126.72 |
| Other receivables | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Investments total | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 119.79 | 14.37 | 6.25 | 200.81 | |
| Current other receivables | 177.83 | 275.23 | 539.07 | 93.52 | |
| Current deferred tax assets | 54.08 | 132.66 | 145.44 | 58.92 | 91.13 |
| Short term receivables total | 54.08 | 430.29 | 435.05 | 604.25 | 385.47 |
| Cash and bank deposits | 906.84 | 425.29 | 383.40 | 186.00 | 238.76 |
| Cash and cash equivalents | 906.84 | 425.29 | 383.40 | 186.00 | 238.76 |
| Balance sheet total (assets) | 2 274.14 | 2 111.17 | 2 036.70 | 1 971.31 | 1 768.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | |
| Retained earnings | 1 150.80 | 1 181.01 | 959.81 | 880.55 | 985.14 |
| Profit of the financial year | 86.71 | - 164.01 | -20.36 | 165.59 | - 120.57 |
| Shareholders equity total | 1 317.51 | 1 153.51 | 1 076.65 | 1 185.04 | 1 005.57 |
| Non-current loans from credit institutions | 539.32 | 447.56 | 301.12 | 220.89 | 121.96 |
| Non-current liabilities total | 539.32 | 447.56 | 301.12 | 220.89 | 121.96 |
| Current loans from credit institutions | 70.00 | 70.00 | 120.00 | 100.00 | 100.00 |
| Current trade creditors | 24.00 | 13.96 | 20.00 | 62.73 | |
| Current owed to participating | 204.22 | 252.39 | 297.57 | ||
| Other non-interest bearing current liabilities | 323.31 | 440.10 | 320.74 | 192.98 | 181.13 |
| Current liabilities total | 417.31 | 510.10 | 658.92 | 565.37 | 641.43 |
| Balance sheet total (liabilities) | 2 274.14 | 2 111.17 | 2 036.70 | 1 971.31 | 1 768.95 |
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.