WY ApS
CVR number: 40635009
Store Kongensgade 60, 1264 København K
info@nozomi.dk
tel: 31568688
www.nozomi.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 4 464.80 | |||
| Costs of manufacturing | -1 590.18 | |||
| Gross profit | 2 874.63 | 1 918.22 | 2 208.89 | 4 366.02 |
| Employee benefit expenses | -1 416.33 | -2 061.25 | -2 155.07 | -4 353.60 |
| Other operating expenses | -1 456.41 | |||
| Total depreciation | -26.78 | -23.65 | -29.63 | - 287.81 |
| EBIT | -24.90 | - 166.67 | 24.18 | - 275.38 |
| Other financial income | 0.25 | |||
| Other financial expenses | -2.04 | -1.70 | -3.25 | -47.29 |
| Pre-tax profit | -26.94 | - 168.38 | 20.93 | - 322.42 |
| Income taxes | 42.97 | -11.56 | 58.30 | |
| Net earnings | -26.94 | - 125.41 | 9.37 | - 264.12 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 85.72 | 71.44 | 57.15 | 42.86 |
| Intangible assets total | 85.72 | 71.44 | 57.15 | 42.86 |
| Buildings | 228.43 | |||
| Machinery and equipment | 37.50 | 28.13 | 46.03 | 1 011.22 |
| Tangible assets total | 37.50 | 28.13 | 46.03 | 1 239.65 |
| Other receivables | 184.55 | 275.95 | 464.88 | 499.38 |
| Investments total | 184.55 | 275.95 | 464.88 | 499.38 |
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 72.09 | |||
| Current other receivables | 58.18 | 134.64 | ||
| Current deferred tax assets | 42.97 | 31.41 | 89.71 | |
| Short term receivables total | 101.14 | 166.05 | 161.80 | |
| Cash and bank deposits | 320.34 | 350.30 | 124.73 | 792.25 |
| Cash and cash equivalents | 320.34 | 350.30 | 124.73 | 792.25 |
| Balance sheet total (assets) | 628.11 | 826.96 | 858.83 | 2 735.95 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -26.94 | - 152.34 | - 142.98 | |
| Profit of the financial year | -26.94 | - 125.41 | 9.37 | - 264.12 |
| Shareholders equity total | 13.06 | - 112.34 | - 102.98 | - 367.10 |
| Non-current liabilities total | ||||
| Current trade creditors | 312.50 | |||
| Current owed to participating | 65.84 | 264.11 | 1 663.09 | |
| Other non-interest bearing current liabilities | 549.21 | 939.31 | 697.70 | 1 127.46 |
| Current liabilities total | 615.04 | 939.31 | 961.81 | 3 103.04 |
| Balance sheet total (liabilities) | 628.11 | 826.96 | 858.83 | 2 735.95 |
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.