Wamami Holding ApS — Credit Rating and Financial Key Figures
CVR number: 29618607
Vemmetofte Alle 37, 2820 Gentofte
mbk@wamami.dk
tel: 31593800
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.52 | 71.04 | 332.64 | 1 390.26 | |
| Employee benefit expenses | - 136.51 | - 491.03 | - 536.27 | - 786.69 | -2 002.92 |
| EBIT | - 135.99 | - 419.99 | - 262.22 | - 454.05 | - 612.66 |
| Other financial income | 10.14 | 3.28 | 8.79 | ||
| Other financial expenses | - 123.04 | -5.73 | -12.76 | -70.27 | -46.71 |
| Reduction non-current investment assets | - 411.71 | -1 156.45 | |||
| Income from other inv. held as non-curr. assets | 44.51 | 589.08 | 1 200.33 | 1 959.84 | 2 851.78 |
| Pre-tax profit | - 214.52 | 163.36 | 523.78 | 282.36 | 2 201.20 |
| Income taxes | 47.19 | -10.01 | 136.35 | 245.43 | 123.39 |
| Net earnings | - 167.32 | 153.35 | 660.13 | 527.79 | 2 324.58 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 529.16 | 2 598.81 | 2 684.07 | ||
| Machinery and equipment | 8.29 | 8.29 | |||
| Tangible assets total | 8.29 | 8.29 | 2 529.16 | 2 598.81 | 2 684.07 |
| Investments total | |||||
| Non-current loans receivable | 3 769.53 | 2 868.75 | 3 112.10 | 4 232.97 | 5 664.30 |
| Long term receivables total | 3 769.53 | 2 868.75 | 3 112.10 | 4 232.97 | 5 664.30 |
| Inventories total | |||||
| Current trade debtors | 52.03 | 37.50 | 43.75 | 184.06 | 187.81 |
| Current other receivables | 108.58 | 596.77 | 353.34 | 160.34 | 207.38 |
| Current deferred tax assets | 148.87 | 137.54 | 277.49 | 608.09 | 731.48 |
| Short term receivables total | 309.48 | 771.81 | 674.58 | 952.50 | 1 126.67 |
| Other current investments | 1 009.73 | 2 425.03 | 1 156.45 | 157.26 | |
| Cash and bank deposits | 1 001.71 | 13.69 | 1 163.91 | 41.43 | 8.84 |
| Cash and cash equivalents | 2 011.44 | 2 438.73 | 2 320.36 | 198.69 | 8.84 |
| Balance sheet total (assets) | 6 098.75 | 6 087.58 | 8 636.21 | 7 982.96 | 9 483.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 175.00 | 114.40 | 250.00 | 600.00 | 1 100.00 |
| Retained earnings | 5 943.23 | 5 661.51 | 5 595.74 | 5 655.87 | 4 833.66 |
| Profit of the financial year | - 167.32 | 153.35 | 660.13 | 527.79 | 2 324.58 |
| Shareholders equity total | 6 075.91 | 6 054.26 | 6 630.87 | 6 908.66 | 8 383.24 |
| Non-current loans from credit institutions | 1 983.10 | 949.30 | 867.15 | ||
| Non-current liabilities total | 1 983.10 | 949.30 | 867.15 | ||
| Other non-interest bearing current liabilities | 22.84 | 33.32 | 22.24 | 125.00 | 233.48 |
| Current liabilities total | 22.84 | 33.32 | 22.24 | 125.00 | 233.48 |
| Balance sheet total (liabilities) | 6 098.75 | 6 087.58 | 8 636.21 | 7 982.96 | 9 483.88 |
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.