Waldorf, Statler and Son ApS — Credit Rating and Financial Key Figures
CVR number: 39368196
Udsigten 20, 8722 Hedensted
svenning@hafnet.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 360.00 | 361.50 | 589.75 | 480.00 | 480.00 |
External services | -31.81 | -56.95 | -57.07 | -58.29 | -58.53 |
Gross profit | 328.19 | 304.55 | 532.68 | 421.71 | 421.46 |
EBIT | 328.19 | 304.55 | 532.68 | 421.71 | 421.46 |
Other financial expenses | -6.09 | -8.94 | -10.23 | -15.08 | 2.33 |
Pre-tax profit | 322.10 | 295.62 | 522.45 | 406.63 | 423.80 |
Income taxes | 396.00 | 65.40 | - 114.94 | -89.25 | -93.10 |
Net earnings | 718.10 | 361.02 | 407.51 | 317.38 | 330.69 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Other receivables | 462.75 | ||||
Investments total | 462.75 | ||||
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 481.21 | 911.86 | 4.75 | ||
Current deferred tax assets | 396.00 | 461.40 | 346.47 | 257.21 | 164.11 |
Short term receivables total | 396.00 | 461.40 | 827.67 | 1 169.07 | 168.86 |
Cash and bank deposits | 1 443.19 | 1 300.62 | 1 858.41 | 1 977.17 | 1 096.43 |
Cash and cash equivalents | 1 443.19 | 1 300.62 | 1 858.41 | 1 977.17 | 1 096.43 |
Balance sheet total (assets) | 1 839.19 | 2 224.77 | 2 686.09 | 3 146.24 | 1 265.29 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 373.50 | 2 373.50 | 2 373.50 | 2 373.50 | 125.00 |
Other reserves | 0.87 | ||||
Retained earnings | -1 372.27 | - 654.18 | - 293.16 | 114.35 | 431.73 |
Profit of the financial year | 718.10 | 361.02 | 407.51 | 317.38 | 330.69 |
Shareholders equity total | 1 720.19 | 2 080.34 | 2 487.85 | 2 805.23 | 887.42 |
Provisions | 0.87 | 1.01 | |||
Non-current liabilities total | |||||
Other non-interest bearing current liabilities | 119.00 | 143.42 | 198.23 | 341.01 | 377.87 |
Current liabilities total | 119.00 | 143.42 | 198.23 | 341.01 | 377.87 |
Balance sheet total (liabilities) | 1 840.06 | 2 224.77 | 2 686.09 | 3 146.24 | 1 265.29 |
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.