Werner Boliger ApS
CVR number: 41897171
Kirketorvet 1 B, 4640 Faxe
info@wernerboliger.dk
tel: 71746400
www.wernerboliger.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 223.25 | 2 017.68 | 1 912.40 |
Employee benefit expenses | - 463.74 | -1 092.68 | -1 396.86 |
Total depreciation | -3.64 | -18.18 | -14.54 |
EBIT | - 244.13 | 906.81 | 500.99 |
Other financial income | 2.03 | ||
Other financial expenses | -16.75 | -20.53 | -9.72 |
Pre-tax profit | - 260.89 | 886.28 | 493.30 |
Income taxes | 56.27 | - 175.01 | - 268.40 |
Net earnings | - 204.62 | 711.26 | 224.90 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 141.82 | 123.64 | 109.09 |
Tangible assets total | 141.82 | 123.64 | 109.09 |
Other receivables | 78.00 | 78.00 | 78.00 |
Investments total | 78.00 | 78.00 | 78.00 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 70.00 | 152.75 | 39.15 |
Prepayments and accrued income | 49.12 | 65.59 | |
Current other receivables | 23.52 | ||
Current deferred tax assets | 56.27 | 23.20 | |
Short term receivables total | 175.39 | 175.95 | 128.25 |
Cash and bank deposits | 427.34 | 1 217.45 | 1 711.86 |
Cash and cash equivalents | 427.34 | 1 217.45 | 1 711.86 |
Balance sheet total (assets) | 822.55 | 1 595.04 | 2 027.21 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 150.00 | 150.00 | 150.00 |
Shares repurchased | 114.40 | 117.80 | |
Other reserves | - 117.80 | ||
Retained earnings | - 319.02 | 274.45 | |
Profit of the financial year | - 204.62 | 711.26 | 224.90 |
Shareholders equity total | -54.62 | 656.65 | 649.35 |
Provisions | 116.50 | ||
Non-current loans from credit institutions | 283.68 | ||
Non-current deferred tax liabilities | 497.78 | 478.70 | |
Non-current liabilities total | 283.68 | 497.78 | 478.70 |
Advances received | 230.00 | 100.00 | 100.00 |
Current trade creditors | 95.60 | 151.90 | 79.94 |
Current owed to participating | 16.44 | ||
Short-term deferred tax liabilities | 141.94 | ||
Other non-interest bearing current liabilities | 251.45 | 188.72 | 460.77 |
Current liabilities total | 593.49 | 440.62 | 782.66 |
Balance sheet total (liabilities) | 822.55 | 1 595.04 | 2 027.21 |
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.