WYRWIK STATSAUTORISERET REVISIONSANPARTSSELSKAB — Credit Rating and Financial Key Figures
CVR number: 16563579
Gammel Holtevej 101, Gl Holte 2840 Holte
lisbeth@wyrwik.dk
tel: 40556115
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 058.11 | 1 106.71 | 997.53 | 956.10 | 704.62 |
| Employee benefit expenses | - 956.49 | - 884.57 | - 670.91 | - 874.43 | - 673.11 |
| Total depreciation | -59.20 | - 104.80 | -81.56 | -81.56 | -75.75 |
| EBIT | 42.42 | 117.34 | 245.07 | 0.11 | -44.25 |
| Other financial income | 1.41 | ||||
| Other financial expenses | -74.30 | -57.46 | -53.58 | -71.59 | -68.66 |
| Income from other inv. held as non-curr. assets | 80.00 | 50.00 | 55.00 | 65.00 | 65.00 |
| Pre-tax profit | 49.52 | 109.87 | 246.49 | -6.47 | -47.91 |
| Income taxes | -10.90 | -15.27 | -7.41 | 9.05 | |
| Net earnings | 38.62 | 94.60 | 239.09 | -6.47 | -38.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 784.73 | 708.97 | 627.41 | 545.85 | 470.06 |
| Tangible assets total | 784.73 | 708.97 | 627.41 | 545.85 | 470.06 |
| Investments total | 100.02 | 101.69 | 60.79 | 60.79 | 60.79 |
| Non-current loans receivable | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Long term receivables total | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Inventories total | |||||
| Current trade debtors | 20.00 | 178.31 | 99.98 | 187.24 | 145.88 |
| Prepayments and accrued income | 55.44 | 33.00 | 38.09 | 70.09 | 48.84 |
| Current other receivables | 1 074.94 | 1 447.60 | 818.10 | 822.26 | 708.39 |
| Short term receivables total | 1 150.38 | 1 658.91 | 956.18 | 1 079.59 | 903.12 |
| Cash and bank deposits | 9.04 | 68.45 | 0.20 | 0.21 | |
| Cash and cash equivalents | 9.04 | 68.45 | 0.20 | 0.21 | |
| Balance sheet total (assets) | 2 394.18 | 2 888.02 | 1 994.58 | 2 036.44 | 1 783.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 60.44 | 99.06 | 93.66 | 332.75 | 326.28 |
| Profit of the financial year | 38.62 | 94.60 | 239.09 | -6.47 | -38.85 |
| Shareholders equity total | 299.06 | 393.66 | 632.75 | 526.28 | 487.42 |
| Provisions | 149.46 | 164.73 | 162.57 | 162.57 | 153.51 |
| Non-current owed to group member | 150.00 | ||||
| Non-current other liabilities | 635.41 | 1 119.86 | 267.23 | ||
| Non-current deferred tax liabilities | 198.58 | 148.58 | |||
| Non-current liabilities total | 785.41 | 1 119.86 | 267.23 | 198.58 | 148.58 |
| Current loans from credit institutions | 109.73 | 115.92 | 262.38 | 389.09 | 318.66 |
| Current trade creditors | 63.40 | 36.48 | 71.20 | 62.48 | 53.23 |
| Current owed to participating | 219.68 | 122.49 | 77.14 | 204.71 | 167.28 |
| Short-term deferred tax liabilities | 9.57 | 9.57 | 9.57 | ||
| Other non-interest bearing current liabilities | 767.43 | 934.88 | 511.74 | 483.17 | 445.71 |
| Current liabilities total | 1 160.24 | 1 209.78 | 932.03 | 1 149.02 | 994.45 |
| Balance sheet total (liabilities) | 2 394.18 | 2 888.02 | 1 994.58 | 2 036.44 | 1 783.97 |
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.