Wraber ApS — Credit Rating and Financial Key Figures
CVR number: 38616854
Bryggergade 6, 2100 København Ø
tel: 31273332
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 463.74 | 928.63 | 1 208.82 | 718.11 | 966.36 |
| Wages and salaries | - 225.00 | - 604.02 | -1 218.22 | -1 059.74 | -1 009.63 |
| Social security expenses | -0.57 | -29.61 | -65.61 | -87.76 | -86.66 |
| Total depreciation | -2.85 | -4.85 | -4.85 | -2.00 | |
| EBIT | 235.31 | 290.15 | -79.86 | - 431.40 | - 129.93 |
| Other financial income | 0.16 | 0.74 | |||
| Other financial expenses | -0.49 | -3.48 | -3.69 | ||
| Income from other inv. held as non-curr. assets | 956.33 | ||||
| Pre-tax profit | 234.82 | 286.67 | 872.78 | - 431.24 | - 129.19 |
| Income taxes | -51.28 | -68.05 | 17.66 | 93.41 | 27.80 |
| Net earnings | 183.55 | 218.62 | 890.44 | - 337.83 | - 101.39 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.70 | 6.85 | 2.00 | ||
| Tangible assets total | 11.70 | 6.85 | 2.00 | ||
| Participating interests | 100.00 | ||||
| Investments total | 61.35 | 61.35 | 161.35 | ||
| Non-current loans receivable | 63.60 | 63.60 | |||
| Long term receivables total | 63.60 | 63.60 | |||
| Inventories total | |||||
| Current trade debtors | 166.17 | 144.30 | 56.44 | 117.30 | |
| Current other receivables | 0.39 | ||||
| Current deferred tax assets | 21.66 | 125.07 | 152.87 | ||
| Short term receivables total | 166.17 | 0.39 | 165.97 | 181.51 | 270.17 |
| Cash and bank deposits | 296.37 | 535.84 | 1 289.11 | 708.91 | 217.73 |
| Cash and cash equivalents | 296.37 | 535.84 | 1 289.11 | 708.91 | 217.73 |
| Balance sheet total (assets) | 537.85 | 606.68 | 1 518.43 | 951.77 | 649.26 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 56.50 | 114.40 | 117.80 | 211.00 | 67.50 |
| Other reserves | - 150.00 | ||||
| Retained earnings | -27.38 | 41.76 | 142.58 | 822.03 | 416.69 |
| Profit of the financial year | 183.55 | 218.62 | 890.44 | - 337.83 | - 101.39 |
| Shareholders equity total | 262.66 | 424.79 | 1 200.83 | 595.20 | 432.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 45.56 | 2.20 | 11.84 | 15.38 | 13.16 |
| Current owed to participating | 8.85 | 9.63 | 11.46 | 11.75 | 12.14 |
| Short-term deferred tax liabilities | 30.59 | 68.05 | |||
| Other non-interest bearing current liabilities | 190.19 | 102.02 | 294.31 | 329.45 | 191.15 |
| Current liabilities total | 275.19 | 181.90 | 317.60 | 356.58 | 216.45 |
| Balance sheet total (liabilities) | 537.85 | 606.68 | 1 518.43 | 951.77 | 649.26 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.