WNI service ApS — Credit Rating and Financial Key Figures
CVR number: 41727586
Skovbrynet 6, Pindstrup 8550 Ryomgård
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 9 305.01 | 9 174.29 | 9 142.56 |
Employee benefit expenses | -6 883.28 | -6 451.89 | -6 190.46 |
Total depreciation | - 830.66 | - 515.98 | - 899.98 |
EBIT | 1 591.07 | 2 206.42 | 2 052.13 |
Other financial income | 15.16 | ||
Other financial expenses | -18.33 | -24.11 | - 134.64 |
Pre-tax profit | 1 572.73 | 2 182.31 | 1 932.64 |
Income taxes | - 358.29 | - 497.64 | - 461.30 |
Net earnings | 1 214.44 | 1 684.67 | 1 471.35 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 840.00 | 630.00 | 420.00 |
Intangible assets total | 840.00 | 630.00 | 420.00 |
Land and waters | 3 787.56 | ||
Buildings | 259.57 | 2 654.07 | 486.79 |
Tangible assets total | 259.57 | 2 654.07 | 4 274.35 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 69.25 | 76.58 | 324.71 |
Inventories total | 69.25 | 76.58 | 324.71 |
Current trade debtors | 400.23 | 1 590.99 | 1 159.57 |
Prepayments and accrued income | 845.66 | 29.74 | 37.16 |
Current other receivables | 1 327.62 | 979.91 | 1 449.40 |
Short term receivables total | 2 573.51 | 2 600.64 | 2 646.13 |
Cash and bank deposits | 557.17 | 748.67 | 326.76 |
Cash and cash equivalents | 557.17 | 748.67 | 326.76 |
Balance sheet total (assets) | 4 299.49 | 6 709.96 | 7 991.94 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 117.80 | 122.00 | |
Retained earnings | 1 096.64 | 2 659.31 | |
Profit of the financial year | 1 214.44 | 1 684.67 | 1 471.35 |
Shareholders equity total | 1 254.44 | 2 939.11 | 4 292.66 |
Non-current loans from credit institutions | 339.61 | ||
Non-current liabilities total | 339.61 | ||
Current trade creditors | 1 532.22 | 1 393.28 | 798.68 |
Short-term deferred tax liabilities | 358.29 | 831.62 | 450.84 |
Other non-interest bearing current liabilities | 1 154.54 | 1 545.95 | 2 110.16 |
Current liabilities total | 3 045.05 | 3 770.86 | 3 359.67 |
Balance sheet total (liabilities) | 4 299.49 | 6 709.96 | 7 991.94 |
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.