Wibe For Good ApS
CVR number: 41432691
Helgavej 26, 5230 Odense M
info@wibeforgood.com
tel: 93101113
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 540.15 | 360.59 | - 217.65 |
| Employee benefit expenses | - 593.29 | - 703.63 | - 765.78 |
| Total depreciation | -51.59 | -65.14 | |
| EBIT | -53.14 | - 394.63 | -1 048.57 |
| Other financial income | 0.10 | ||
| Other financial expenses | -1.33 | -4.04 | -4.98 |
| Pre-tax profit | -54.47 | - 398.66 | -1 053.45 |
| Income taxes | 11.89 | -18.45 | 0.90 |
| Net earnings | -42.58 | - 417.12 | -1 052.56 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 274.09 | 208.95 | |
| Tangible assets total | 274.09 | 208.95 | |
| Other receivables | 3.60 | ||
| Investments total | 3.60 | ||
| Non-current other receivables | 7.10 | 3.50 | |
| Long term receivables total | 7.10 | 3.50 | |
| Finished products/goods | 195.00 | 275.68 | |
| Inventories total | 195.00 | 275.68 | |
| Current trade debtors | 384.57 | 84.27 | |
| Current other receivables | 18.15 | 3.69 | |
| Current deferred tax assets | 11.89 | ||
| Short term receivables total | 30.04 | 388.26 | 84.27 |
| Cash and bank deposits | 135.09 | 410.33 | 111.59 |
| Cash and cash equivalents | 135.09 | 410.33 | 111.59 |
| Balance sheet total (assets) | 168.72 | 1 274.78 | 684.00 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 56.49 | 62.77 |
| Share premium account | 36.52 | 1 480.03 | |
| Retained earnings | -42.58 | 1 514.06 | |
| Profit of the financial year | -42.58 | - 417.12 | -1 052.56 |
| Shareholders equity total | 33.95 | 1 076.83 | 524.27 |
| Provisions | 6.56 | 5.67 | |
| Non-current liabilities total | |||
| Current trade creditors | 9.03 | 139.01 | 75.73 |
| Current owed to participating | 31.11 | ||
| Other non-interest bearing current liabilities | 94.63 | 52.38 | 78.33 |
| Current liabilities total | 134.78 | 191.38 | 154.06 |
| Balance sheet total (liabilities) | 168.72 | 1 274.78 | 684.00 |
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.