INGENIØRFIRMAET CARSTEN WISMER-PEDERSEN ApS — Credit Rating and Financial Key Figures
CVR number: 35484396
Strygervej 5, Tårs 4990 Sakskøbing
cwp@cwp-ing.dk
tel: 61611019
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 176.45 | 1 290.19 | 1 564.81 | 1 470.35 | 1 677.83 |
| Employee benefit expenses | - 940.09 | - 904.75 | - 898.44 | - 904.58 | - 927.23 |
| Total depreciation | -46.38 | -6.88 | -4.34 | -1.46 | |
| EBIT | 189.98 | 378.56 | 662.02 | 564.31 | 750.60 |
| Other financial income | 0.97 | 0.91 | 7.03 | ||
| Other financial expenses | -19.33 | -15.87 | -8.85 | -17.86 | -8.56 |
| Pre-tax profit | 170.65 | 363.66 | 654.09 | 546.45 | 749.06 |
| Income taxes | -40.59 | -81.53 | - 145.68 | - 121.97 | - 167.25 |
| Net earnings | 130.06 | 282.13 | 508.40 | 424.48 | 581.81 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 32.68 | 25.80 | 21.46 | 20.00 | 20.00 |
| Tangible assets total | 32.68 | 25.80 | 21.46 | 20.00 | 20.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 118.96 | 16.22 | 148.42 | 260.41 | |
| Current amounts owed by group member comp. | 123.23 | 485.46 | |||
| Current deferred tax assets | 11.87 | 8.62 | 6.01 | 3.65 | 1.64 |
| Short term receivables total | 130.83 | 148.08 | 154.43 | 3.65 | 747.50 |
| Cash and bank deposits | 1 233.18 | 535.30 | 956.38 | 1 661.07 | 438.56 |
| Cash and cash equivalents | 1 233.18 | 535.30 | 956.38 | 1 661.07 | 438.56 |
| Balance sheet total (assets) | 1 396.69 | 709.18 | 1 132.26 | 1 684.71 | 1 206.07 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 130.00 | 280.00 | 500.00 | 400.00 | 400.00 |
| Retained earnings | - 120.27 | - 270.20 | - 488.07 | - 379.67 | - 355.19 |
| Profit of the financial year | 130.06 | 282.13 | 508.40 | 424.48 | 581.81 |
| Shareholders equity total | 219.79 | 371.93 | 600.33 | 524.81 | 706.62 |
| Non-current deferred tax liabilities | 44.44 | 78.28 | 143.07 | ||
| Non-current liabilities total | 44.44 | 78.28 | 143.07 | ||
| Current loans from credit institutions | 42.51 | 17.13 | |||
| Current trade creditors | 12.00 | 14.54 | 15.37 | 31.35 | 16.21 |
| Current owed to participating | 22.27 | 37.08 | 43.96 | 48.01 | |
| Current owed to group member | 613.24 | 110.59 | 663.59 | ||
| Short-term deferred tax liabilities | 118.91 | 44.44 | 78.28 | 262.68 | 284.86 |
| Other non-interest bearing current liabilities | 390.24 | 160.60 | 147.55 | 158.32 | 150.37 |
| Current liabilities total | 1 176.90 | 258.98 | 388.86 | 1 159.90 | 499.44 |
| Balance sheet total (liabilities) | 1 441.13 | 709.18 | 1 132.26 | 1 684.71 | 1 206.07 |
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.