WaveCrest Denmark ApS
CVR number: 28481136
Toldbodgade 18, 1253 København K
jens@wave-crest.io
tel: 88338200
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 734.05 | 4 029.94 | 5 519.47 | 22 282.37 | 23 018.72 |
| Employee benefit expenses | -8 289.85 | -4 568.97 | -4 677.23 | -19 391.49 | -21 527.01 |
| Other operating expenses | -74.78 | ||||
| Total depreciation | - 277.60 | - 644.26 | - 577.60 | - 563.24 | - 530.28 |
| EBIT | 1 166.59 | -1 183.29 | 264.64 | 2 252.86 | 961.43 |
| Other financial income | 11.96 | 30.73 | 12.39 | 72.64 | |
| Other financial expenses | -16.30 | -12.96 | - 171.48 | - 272.34 | - 424.54 |
| Pre-tax profit | 1 162.25 | -1 165.51 | 105.55 | 2 053.16 | 536.89 |
| Income taxes | - 256.06 | 359.95 | 52.82 | - 318.99 | - 160.42 |
| Net earnings | 906.20 | - 805.56 | 158.38 | 1 734.17 | 376.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 607.16 | 1 071.44 | 1 310.73 | 1 413.10 | 1 027.55 |
| Intangible rights | 125.64 | 83.76 | 41.88 | ||
| Goodwill | 66.66 | ||||
| Intangible assets total | 1 799.46 | 1 155.20 | 1 352.61 | 1 413.10 | 1 027.55 |
| Machinery and equipment | 168.46 | 23.73 | |||
| Tangible assets total | 168.46 | 23.73 | |||
| Other receivables | 98.82 | 67.10 | 124.04 | 129.18 | |
| Investments total | 98.82 | 67.10 | 124.04 | 129.18 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 786.43 | 2 250.93 | 2 702.75 | 11 002.30 | 10 498.31 |
| Current amounts owed by group member comp. | 954.02 | 1 079.14 | 2 660.54 | 10 295.42 | |
| Prepayments and accrued income | 79.77 | 14.00 | 205.18 | 126.69 | |
| Current other receivables | 13.28 | ||||
| Current deferred tax assets | 15.94 | ||||
| Short term receivables total | 1 882.15 | 3 218.95 | 3 781.90 | 13 868.02 | 20 933.69 |
| Cash and bank deposits | 294.29 | 12.74 | 1 200.01 | 2 716.32 | 3 279.81 |
| Cash and cash equivalents | 294.29 | 12.74 | 1 200.01 | 2 716.32 | 3 279.81 |
| Balance sheet total (assets) | 4 074.72 | 4 453.99 | 6 334.51 | 18 289.95 | 25 393.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 150.00 | 150.00 |
| Shares repurchased | 200.00 | ||||
| Other reserves | 1 253.58 | 835.73 | 1 022.37 | 1 102.22 | 801.49 |
| Retained earnings | - 882.01 | 442.05 | - 550.16 | 1 256.96 | 3 291.86 |
| Profit of the financial year | 906.20 | - 805.56 | 158.38 | 1 734.17 | 376.47 |
| Shareholders equity total | 1 602.78 | 597.21 | 755.59 | 4 243.35 | 4 619.83 |
| Provisions | 396.00 | 41.00 | 67.32 | 254.07 | 160.88 |
| Non-current other liabilities | 424.84 | ||||
| Non-current deferred tax liabilities | 176.31 | 319.63 | 1 476.24 | 1 524.32 | |
| Non-current liabilities total | 176.31 | 319.63 | 424.84 | 1 476.24 | 1 524.32 |
| Current loans from credit institutions | 106.94 | 139.46 | 102.45 | 4 354.22 | 3 742.33 |
| Advances received | 268.96 | 1 850.28 | 1 989.60 | 2 238.53 | 4 931.69 |
| Current trade creditors | 754.82 | 236.93 | 1 401.33 | 1 764.73 | 409.45 |
| Current owed to participating | 1.51 | ||||
| Current owed to group member | 18.97 | 325.06 | 206.13 | 4 523.68 | |
| Short-term deferred tax liabilities | 298.45 | 307.20 | |||
| Other non-interest bearing current liabilities | 749.94 | 1 269.46 | 1 268.34 | 3 454.22 | 4 876.36 |
| Accruals and deferred income | 296.72 | ||||
| Current liabilities total | 1 899.63 | 3 496.14 | 5 086.77 | 12 316.28 | 19 088.94 |
| Balance sheet total (liabilities) | 4 074.72 | 4 453.99 | 6 334.51 | 18 289.95 | 25 393.96 |
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.