WANG CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 31176433
Østerøvej 19, 5800 Nyborg
mail@wangconsult.com
tel: 30680245
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 728.10 | 1 240.38 | 2 743.67 | 2 238.16 | 3 086.31 |
| Employee benefit expenses | -2 219.69 | -1 340.18 | -2 282.83 | -1 767.77 | -2 788.62 |
| Total depreciation | -3.31 | -6.97 | -4.99 | -4.00 | -4.00 |
| EBIT | 505.10 | - 106.77 | 455.85 | 466.39 | 293.69 |
| Other financial income | 146.39 | 112.59 | 140.12 | 45.77 | 205.05 |
| Other financial expenses | -6.98 | -9.00 | -4.41 | - 432.28 | -2.00 |
| Pre-tax profit | 644.51 | -3.18 | 591.57 | 79.87 | 496.74 |
| Income taxes | - 145.57 | -1.48 | - 103.11 | -19.47 | - 110.99 |
| Net earnings | 498.94 | -4.66 | 488.46 | 60.39 | 385.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 44.86 | 37.89 | 32.90 | 28.90 | 24.90 |
| Tangible assets total | 44.86 | 37.89 | 32.90 | 28.90 | 24.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 430.64 | 424.24 | 496.20 | 471.92 | 791.80 |
| Current other receivables | 38.27 | 26.94 | |||
| Current deferred tax assets | 1.64 | 33.00 | 26.83 | ||
| Short term receivables total | 430.64 | 425.88 | 567.48 | 498.75 | 818.73 |
| Other current investments | 1 832.69 | 1 886.35 | 2 685.34 | 2 262.67 | 2 444.51 |
| Cash and bank deposits | 933.07 | 667.97 | 432.65 | 840.86 | 822.62 |
| Cash and cash equivalents | 2 765.76 | 2 554.31 | 3 117.99 | 3 103.53 | 3 267.13 |
| Balance sheet total (assets) | 3 241.26 | 3 018.08 | 3 718.37 | 3 631.18 | 4 110.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 878.41 | 2 377.35 | 2 372.69 | 2 861.15 | 2 921.54 |
| Profit of the financial year | 498.94 | -4.66 | 488.46 | 60.39 | 385.75 |
| Shareholders equity total | 2 502.35 | 2 497.69 | 2 986.15 | 3 046.54 | 3 432.29 |
| Provisions | 40.20 | 29.71 | 2.64 | 2.91 | 5.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.24 | ||||
| Current owed to participating | 41.25 | 50.73 | 29.32 | 9.36 | 19.65 |
| Short-term deferred tax liabilities | 124.62 | 124.58 | 59.66 | ||
| Other non-interest bearing current liabilities | 532.84 | 439.95 | 575.67 | 572.37 | 573.44 |
| Current liabilities total | 698.71 | 490.68 | 729.57 | 581.73 | 672.99 |
| Balance sheet total (liabilities) | 3 241.26 | 3 018.08 | 3 718.37 | 3 631.18 | 4 110.76 |
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.