J&H WITZKE ApS — Credit Rating and Financial Key Figures
CVR number: 21559946
Kystvej 16 B, 3050 Humlebæk
info@witzkedesign.dk
tel: 88341919
witzkedesign.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 538.87 | 3 456.35 | |||
| Other operating income | 81.52 | 179.12 | 68.06 | ||
| Costs of manufacturing | -2 020.50 | -2 047.98 | |||
| Gross profit | 1 160.93 | 1 697.49 | 1 476.44 | 421.00 | 163.20 |
| Costs of management | -1 536.04 | -1 731.44 | -1 670.12 | ||
| Employee benefit expenses | - 808.00 | - 688.19 | |||
| Reduction in value of non-current assets | 1 131.00 | ||||
| EBIT | - 293.58 | -33.95 | -1 936.79 | 744.00 | - 525.00 |
| Other financial income | 112.04 | 846.77 | 15.27 | 415.00 | 915.94 |
| Other financial expenses | - 185.32 | -36.20 | 578.35 | -14.00 | -18.84 |
| Pre-tax profit | - 366.87 | 776.62 | - 756.75 | 1 145.00 | 372.11 |
| Income taxes | 78.78 | - 190.75 | 166.17 | - 253.00 | -96.26 |
| Net earnings | - 288.09 | 585.87 | - 590.58 | 892.00 | 275.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 887.68 | 2 876.19 | 2 869.30 | 4 000.00 | 4 000.00 |
| Machinery and equipment | 295.83 | 191.11 | 112.03 | 112.00 | |
| Tangible assets total | 3 183.51 | 3 067.30 | 2 981.33 | 4 112.00 | 4 000.00 |
| Other receivables | 163.91 | 164.84 | 164.84 | 165.00 | 164.98 |
| Investments total | 163.91 | 164.84 | 164.84 | 165.00 | 164.98 |
| Non-current loans receivable | - 155.20 | ||||
| Deferred tax assets | 155.20 | 321.37 | |||
| Long term receivables total | 321.37 | ||||
| Finished products/goods | 585.30 | 655.96 | 638.85 | 591.00 | 450.15 |
| Inventories total | 585.30 | 655.96 | 638.85 | 591.00 | 450.15 |
| Current trade debtors | 38.41 | 151.83 | 149.00 | 156.42 | |
| Prepayments and accrued income | 40.84 | ||||
| Current other receivables | 155.20 | 28.00 | 10.84 | ||
| Current deferred tax assets | 359.04 | 7.59 | 9.20 | 77.00 | 1.67 |
| Short term receivables total | 399.89 | 201.20 | 161.03 | 254.00 | 168.93 |
| Other current investments | 4 645.23 | 5 458.52 | 4 892.54 | 5 265.00 | 5 778.59 |
| Cash and bank deposits | 385.36 | 1 727.44 | 1 308.37 | 873.00 | 991.23 |
| Cash and cash equivalents | 5 030.59 | 7 185.95 | 6 200.91 | 6 138.00 | 6 769.81 |
| Balance sheet total (assets) | 9 363.20 | 11 275.26 | 10 468.33 | 11 260.00 | 11 553.86 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 7 636.45 | 7 348.36 | 7 934.23 | 7 344.00 | 8 235.52 |
| Profit of the financial year | - 288.09 | 585.87 | - 590.58 | 892.00 | 275.85 |
| Shareholders equity total | 7 473.36 | 8 059.23 | 7 468.65 | 8 361.00 | 8 636.37 |
| Provisions | 23.47 | ||||
| Non-current loans from credit institutions | 1 518.00 | 2 513.00 | 2 513.00 | 2 513.00 | 2 513.00 |
| Non-current liabilities total | 1 518.00 | 2 513.00 | 2 513.00 | 2 513.00 | 2 513.00 |
| Current trade creditors | 51.92 | 288.37 | 239.21 | 112.00 | 149.34 |
| Other non-interest bearing current liabilities | 319.92 | 414.65 | 247.47 | 274.00 | 231.68 |
| Current liabilities total | 371.84 | 703.03 | 486.68 | 386.00 | 381.03 |
| Balance sheet total (liabilities) | 9 363.20 | 11 275.26 | 10 468.33 | 11 260.00 | 11 553.86 |
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.