WISEMO A/S — Credit Rating and Financial Key Figures
CVR number: 32773745
Transformervej 29, 2860 Søborg
info@wisemo.com
tel: 51719040
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 504.05 | -1 090.01 | - 926.02 | - 990.52 | - 760.74 |
| Employee benefit expenses | - 208.67 | - 209.44 | - 195.79 | - 180.05 | - 204.08 |
| EBIT | -1 712.72 | -1 299.45 | -1 121.81 | -1 170.57 | - 964.81 |
| Other financial income | 0.97 | ||||
| Other financial expenses | -55.23 | -21.27 | -23.90 | -26.38 | -25.75 |
| Pre-tax profit | -1 767.95 | -1 320.72 | -1 145.72 | -1 196.95 | - 989.60 |
| Income taxes | 363.47 | 375.70 | 201.36 | 321.16 | 285.80 |
| Net earnings | -1 404.48 | - 945.02 | - 944.36 | - 875.80 | - 703.79 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 22.92 | 22.71 | 23.39 | 24.10 | 26.60 |
| Investments total | 22.92 | 22.71 | 23.39 | 24.10 | 26.60 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 29.85 | 38.56 | 87.24 | 31.20 | 33.55 |
| Prepayments and accrued income | 3.61 | 0.23 | 1.93 | 39.58 | |
| Current other receivables | 26.94 | 28.11 | 42.42 | 55.96 | 64.01 |
| Current deferred tax assets | 363.47 | 375.70 | 288.05 | 609.21 | 895.01 |
| Short term receivables total | 423.88 | 442.37 | 417.95 | 698.30 | 1 032.15 |
| Cash and bank deposits | 63.03 | 549.35 | 316.88 | 93.59 | 140.01 |
| Cash and cash equivalents | 63.03 | 549.35 | 316.88 | 93.59 | 140.01 |
| Balance sheet total (assets) | 509.83 | 1 014.43 | 758.23 | 815.99 | 1 198.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 839.00 | 839.00 | 839.00 | 839.00 | 839.00 |
| Retained earnings | -10 022.59 | -11 427.07 | -12 372.09 | -13 316.45 | -14 192.25 |
| Profit of the financial year | -1 404.48 | - 945.02 | - 944.36 | - 875.80 | - 703.79 |
| Shareholders equity total | -10 588.07 | -11 533.09 | -12 477.45 | -13 353.25 | -14 057.04 |
| Non-current other liabilities | 6.50 | 24.00 | 24.48 | ||
| Non-current deferred tax liabilities | 14 027.75 | 15 039.74 | |||
| Non-current liabilities total | 6.50 | 24.00 | 24.48 | 14 027.75 | 15 039.74 |
| Current trade creditors | 214.00 | 126.44 | 182.65 | 138.56 | 212.13 |
| Other non-interest bearing current liabilities | 10 877.40 | 12 397.08 | 13 028.55 | 2.93 | 3.94 |
| Current liabilities total | 11 091.40 | 12 523.52 | 13 211.20 | 141.49 | 216.07 |
| Balance sheet total (liabilities) | 509.83 | 1 014.43 | 758.23 | 815.99 | 1 198.77 |
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.