INWAVE ApS
CVR number: 28289073
Smedemestervej 7, 5600 Faaborg
info@inwave.dk
tel: 62602060
www.inwave.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 305.35 | 6 322.70 | 6 992.23 | 8 551.58 | 8 882.07 |
| Employee benefit expenses | -4 340.57 | -3 961.80 | -4 294.39 | -5 210.18 | -6 187.31 |
| Total depreciation | - 133.00 | - 106.25 | - 114.29 | - 212.51 | - 119.49 |
| EBIT | 1 831.79 | 2 254.66 | 2 583.55 | 3 128.90 | 2 575.27 |
| Other financial income | 2.78 | -2.31 | 3.47 | 15.96 | 10.85 |
| Other financial expenses | -81.14 | -44.47 | -23.18 | -46.52 | -23.18 |
| Pre-tax profit | 1 753.43 | 2 207.88 | 2 563.83 | 3 098.34 | 2 562.93 |
| Income taxes | - 405.20 | - 497.23 | - 576.14 | - 695.73 | - 572.26 |
| Net earnings | 1 348.22 | 1 710.65 | 1 987.69 | 2 402.62 | 1 990.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 387.67 | 237.58 | 693.27 | 319.27 | 527.91 |
| Tangible assets total | 387.67 | 237.58 | 693.27 | 319.27 | 527.91 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3 826.53 | ||||
| Finished products/goods | 5 339.05 | 6 471.64 | 8 673.58 | 8 307.63 | |
| Advance payments | 1 677.83 | 1 771.04 | 2 462.08 | 1 257.52 | 2 151.02 |
| Inventories total | 5 504.36 | 7 110.09 | 8 933.72 | 9 931.10 | 10 458.65 |
| Current trade debtors | 3 524.94 | 2 715.96 | 2 956.93 | 2 757.76 | 3 617.95 |
| Current amounts owed by group member comp. | 74.59 | ||||
| Prepayments and accrued income | 22.86 | 20.23 | 23.70 | 24.72 | 47.97 |
| Current other receivables | 118.93 | 92.81 | 92.03 | 99.44 | 204.78 |
| Current deferred tax assets | 5.33 | 2.73 | 1.51 | ||
| Short term receivables total | 3 746.66 | 2 831.75 | 3 072.67 | 2 883.43 | 3 870.70 |
| Cash and bank deposits | 0.03 | 0.03 | 0.03 | 1 102.82 | 784.56 |
| Cash and cash equivalents | 0.03 | 0.03 | 0.03 | 1 102.82 | 784.56 |
| Balance sheet total (assets) | 9 638.72 | 10 179.45 | 12 699.69 | 14 236.62 | 15 641.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 400.00 | 400.00 | 500.00 | 600.00 |
| Retained earnings | 2 827.81 | 3 776.03 | 5 086.68 | 6 574.37 | 8 376.98 |
| Profit of the financial year | 1 348.22 | 1 710.65 | 1 987.69 | 2 402.62 | 1 990.67 |
| Shareholders equity total | 4 501.03 | 6 011.68 | 7 599.37 | 9 601.99 | 11 092.66 |
| Provisions | 150.00 | 150.00 | 168.97 | 150.00 | 182.51 |
| Non-current loans from credit institutions | 205.17 | 107.06 | 34.16 | ||
| Non-current other liabilities | 240.23 | 189.08 | 202.05 | 97.48 | |
| Non-current deferred tax liabilities | 417.38 | 494.63 | 554.44 | 716.20 | 538.25 |
| Non-current liabilities total | 622.56 | 841.92 | 777.68 | 918.26 | 635.72 |
| Current loans from credit institutions | 273.33 | 154.35 | 99.41 | 8.96 | |
| Current trade creditors | 814.68 | 382.90 | 782.80 | 448.54 | 606.96 |
| Current owed to group member | 23.93 | 306.05 | 550.52 | 403.29 | |
| Short-term deferred tax liabilities | 392.98 | 417.38 | 494.63 | ||
| Other non-interest bearing current liabilities | 2 884.14 | 2 197.29 | 2 470.79 | 2 558.37 | 2 720.70 |
| Current liabilities total | 4 365.13 | 3 175.85 | 4 153.68 | 3 566.38 | 3 730.94 |
| Balance sheet total (liabilities) | 9 638.72 | 10 179.45 | 12 699.69 | 14 236.62 | 15 641.83 |
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.