WYN ApS
CVR number: 37615951
Kildeagervej 9, 2690 Karlslunde
info@wynscale.dk
tel: 30981111
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 581.84 | 339.32 | 390.36 | 452.99 | 487.14 |
| External services | - 227.72 | - 115.21 | - 108.94 | - 128.45 | - 113.78 |
| Gross profit | 354.12 | 224.11 | 281.42 | 324.54 | 373.37 |
| Employee benefit expenses | - 242.63 | - 331.50 | - 319.32 | - 322.75 | - 326.50 |
| Total depreciation | -1.11 | -0.60 | -1.46 | -1.06 | -0.85 |
| EBIT | 110.38 | - 107.98 | -39.37 | 0.73 | 46.02 |
| Other financial income | -0.81 | -2.61 | -0.53 | -0.44 | 0.58 |
| Pre-tax profit | 109.56 | - 110.59 | -39.90 | 0.29 | 46.60 |
| Income taxes | -28.63 | -28.09 | -8.00 | ||
| Net earnings | 80.93 | - 138.68 | -47.90 | 0.29 | 46.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 74.18 | 0.81 | 2.78 | ||
| Current other receivables | 0.00 | ||||
| Short term receivables total | 74.18 | 0.81 | 2.78 | ||
| Cash and bank deposits | 410.52 | 241.06 | 159.25 | 179.22 | 214.88 |
| Cash and cash equivalents | 410.52 | 241.06 | 159.25 | 179.22 | 214.88 |
| Balance sheet total (assets) | 484.69 | 241.87 | 162.03 | 179.22 | 214.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | 80.93 | - 138.68 | -47.90 | 0.28 | 46.59 |
| Retained earnings | 45.72 | 346.27 | 116.80 | 20.72 | -25.31 |
| Profit of the financial year | 80.93 | - 138.68 | -47.90 | 0.29 | 46.60 |
| Shareholders equity total | 257.59 | 118.90 | 71.00 | 71.28 | 117.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 104.30 | 0.73 | 1.37 | -0.08 | 10.60 |
| Current owed to participating | 14.07 | 10.85 | 17.59 | 22.73 | 0.08 |
| Short-term deferred tax liabilities | 3.97 | 11.89 | 7.89 | ||
| Other non-interest bearing current liabilities | 108.74 | 111.39 | 68.10 | 73.39 | 78.43 |
| Current liabilities total | 227.11 | 122.97 | 91.03 | 107.94 | 97.00 |
| Balance sheet total (liabilities) | 484.69 | 241.87 | 162.03 | 179.22 | 214.88 |
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.