WEINERT HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 20957387
Gullfossgade 4, 2300 København S
tel: 33361900
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 49 836.00 | 33 435.00 | 75 206.00 | 114 034.66 | 133 417.08 |
Employee benefit expenses | -79 823.79 | -93 139.23 | |||
Other operating expenses | - 439.52 | -23.08 | |||
Total depreciation | -13 379.84 | -12 492.64 | |||
EBIT | -21 585.00 | -19 964.00 | -4 849.00 | 20 391.51 | 27 762.14 |
Other financial income | 20 348.68 | 6 869.61 | |||
Other financial expenses | -3 849.76 | -8 070.48 | |||
Net income from associates (fin.) | 8 538.28 | 5 428.95 | |||
Pre-tax profit | -26 254.00 | -29 346.00 | 9 958.00 | 45 428.71 | 31 990.22 |
Income taxes | -2 249.32 | -5 744.69 | |||
Net earnings | -26 254.00 | -29 346.00 | 9 958.00 | 43 179.39 | 26 245.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 61 340.52 | 60 416.21 | |||
Buildings | 15 369.59 | 12 052.37 | |||
Machinery and equipment | 7 516.41 | 5 345.88 | |||
Advance payments and construction in progress | 2 347.93 | ||||
Tangible assets total | 84 226.52 | 80 162.39 | |||
Participating interests | 32 221.76 | 36 290.90 | |||
Other receivables | 222 177.00 | 219 579.00 | 169 712.64 | 1 871.13 | 2 149.41 |
Investments total | 222 177.00 | 219 579.00 | 169 712.64 | 34 092.89 | 38 440.32 |
Non-curr. owed by particip. interest comp. | 21 033.66 | 23 266.87 | |||
Non-current loans receivable | 2 561.90 | 6.00 | |||
Non-current other receivables | 1 000.00 | 2 255.60 | |||
Long term receivables total | 24 595.56 | 25 528.47 | |||
Raw materials and consumables | 1 794.92 | 2 530.21 | |||
Finished products/goods | 2 615.97 | 2 743.85 | |||
Advance payments | 211.69 | ||||
Inventories total | 4 622.57 | 5 274.06 | |||
Current trade debtors | 5 521.29 | 4 790.12 | |||
Prepayments and accrued income | 2 450.58 | 2 702.95 | |||
Current other receivables | 1 126.93 | 2 917.39 | |||
Current deferred tax assets | 1 571.54 | 4 654.49 | |||
Short term receivables total | 10 670.35 | 15 064.95 | |||
Cash and bank deposits | 44 570.36 | 98 470.13 | 94 287.60 | ||
Cash and cash equivalents | 44 570.36 | 98 470.13 | 94 287.60 | ||
Balance sheet total (assets) | 222 177.00 | 219 579.00 | 214 283.00 | 256 678.02 | 258 757.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 128 469.00 | 98 757.00 | 104 415.00 | 125.00 | 125.00 |
Shares repurchased | 11 500.00 | 7 000.00 | |||
Other reserves | 9 646.23 | 16 340.17 | |||
Retained earnings | 26 254.00 | 29 346.00 | -9 958.00 | 80 312.24 | 109 784.10 |
Profit of the financial year | -26 254.00 | -29 346.00 | 9 958.00 | 43 179.39 | 26 245.52 |
Minority interest (BS) | - 559.39 | - 294.00 | |||
Shareholders equity total | 128 469.00 | 98 757.00 | 104 415.00 | 144 203.47 | 159 200.80 |
Provisions | 3 290.52 | 1 800.00 | |||
Non-current loans from credit institutions | 38 345.46 | 35 631.53 | |||
Non-current trade creditors | 1 222.61 | ||||
Non-current other liabilities | 101.71 | 158.87 | |||
Non-current deferred tax liabilities | 14 160.49 | 13 838.73 | |||
Non-current liabilities total | 53 830.26 | 49 629.13 | |||
Current loans from credit institutions | 8 493.00 | 7 640.00 | |||
Advances received | 4 552.66 | 3 228.53 | |||
Current trade creditors | 7 470.49 | 6 743.05 | |||
Current owed to participating | 3 560.94 | 3 560.94 | |||
Short-term deferred tax liabilities | 5 285.50 | ||||
Other non-interest bearing current liabilities | 32 733.76 | 23 442.79 | |||
Accruals and deferred income | 33.43 | 27.06 | |||
Current liabilities total | 56 844.28 | 49 927.86 | |||
Balance sheet total (liabilities) | 128 469.00 | 98 757.00 | 107 705.52 | 256 678.02 | 258 757.79 |
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.