Wedodemocracy ApS — Credit Rating and Financial Key Figures
CVR number: 38750534
Rentemestervej 57, 2400 København NV
zakia@wedodemocracy.dk
tel: 53620313
www.wedodemocracy.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 004.00 | 2 836.00 | 3 944.00 | 4 619.08 | 6 302.45 |
| Employee benefit expenses | -1 872.00 | -2 214.00 | -3 406.00 | -4 470.42 | -5 333.92 |
| Other operating expenses | -18.27 | ||||
| Total depreciation | -36.00 | -38.00 | -91.00 | -88.12 | -88.60 |
| EBIT | 96.00 | 584.00 | 447.00 | 42.27 | 879.92 |
| Other financial income | 6.00 | 5.00 | 24.68 | 77.79 | |
| Other financial expenses | -31.00 | -13.00 | -24.00 | -25.87 | -75.68 |
| Net income from associates (fin.) | -96.00 | 455.00 | 903.00 | ||
| Pre-tax profit | -25.00 | 1 031.00 | 1 326.00 | 41.09 | 882.03 |
| Income taxes | -35.00 | - 130.00 | -98.00 | -12.72 | - 199.52 |
| Net earnings | -60.00 | 901.00 | 1 228.00 | 28.36 | 682.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 269.56 | 235.62 | |||
| Machinery and equipment | 372.00 | 451.00 | 536.00 | 235.38 | 180.71 |
| Tangible assets total | 372.00 | 451.00 | 536.00 | 504.94 | 416.33 |
| Holdings in group member companies | 368.00 | 1 271.00 | |||
| Investments total | 368.00 | 1 271.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 435.00 | 1 070.00 | 951.00 | 463.13 | 783.32 |
| Current amounts owed by group member comp. | 79.00 | 121.00 | 771.80 | 1 007.90 | |
| Current other receivables | 270.00 | 311.00 | 45.00 | 530.86 | 634.76 |
| Current deferred tax assets | 90.00 | ||||
| Short term receivables total | 874.00 | 1 502.00 | 996.00 | 1 765.78 | 2 425.98 |
| Other current investments | 4.00 | 11.00 | 11.00 | 2.08 | 2.08 |
| Cash and bank deposits | 559.00 | 399.00 | 1 193.00 | 1 012.33 | 2 966.41 |
| Cash and cash equivalents | 563.00 | 410.00 | 1 204.00 | 1 014.41 | 2 968.48 |
| Balance sheet total (assets) | 1 809.00 | 2 731.00 | 4 007.00 | 3 285.13 | 5 810.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 300.00 | 238.88 | ||
| Other reserves | 20.00 | 336.00 | 1 239.00 | ||
| Retained earnings | 310.00 | - 565.00 | - 867.00 | 1 599.29 | 1 388.77 |
| Profit of the financial year | -60.00 | 901.00 | 1 228.00 | 28.36 | 682.51 |
| Shareholders equity total | 310.00 | 1 212.00 | 1 940.00 | 1 667.65 | 2 350.17 |
| Provisions | 37.00 | 40.00 | 36.00 | 26.43 | 15.17 |
| Non-current loans from credit institutions | 342.00 | 365.00 | 306.00 | 249.63 | |
| Non-current liabilities total | 342.00 | 365.00 | 306.00 | 249.63 | |
| Current loans from credit institutions | 72.00 | 206.59 | |||
| Advances received | 120.20 | 1 541.92 | |||
| Current trade creditors | 121.00 | 87.00 | 27.00 | 161.04 | 291.10 |
| Current owed to participating | 5.90 | ||||
| Current owed to group member | 3.00 | 119.00 | 752.00 | 151.19 | 473.83 |
| Short-term deferred tax liabilities | 105.00 | 22.13 | 210.78 | ||
| Other non-interest bearing current liabilities | 819.00 | 908.00 | 874.00 | 880.94 | 721.23 |
| Accruals and deferred income | 72.00 | ||||
| Current liabilities total | 1 120.00 | 1 114.00 | 1 725.00 | 1 341.41 | 3 445.45 |
| Balance sheet total (liabilities) | 1 809.00 | 2 731.00 | 4 007.00 | 3 285.13 | 5 810.79 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.