WKT HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 26039320
Brovej 10, Bro 5464 Brenderup Fyn
Income statement (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 323.24 | 46 782.43 | 49 428.83 | 56 880.17 | 51 697.90 |
| Employee benefit expenses | -16 311.22 | -32 242.94 | -33 398.36 | -39 050.24 | -29 909.93 |
| Total depreciation | -2 045.06 | -2 566.50 | -3 665.67 | -5 836.82 | -8 695.68 |
| EBIT | 1 966.96 | 11 972.98 | 12 364.79 | 11 993.10 | 13 092.28 |
| Other financial income | 7 098.33 | 5 170.46 | 5 586.27 | 2 853.57 | 5 810.13 |
| Other financial expenses | -3 252.27 | -4 672.79 | -2 992.75 | -6 872.50 | -3 114.41 |
| Net income from associates (fin.) | - 124.90 | 60 927.84 | |||
| Pre-tax profit | 5 481.48 | 12 470.65 | 14 958.32 | 1 642.87 | 27 195.92 |
| Income taxes | -1 851.72 | -3 005.95 | -4 199.62 | -1 898.85 | -3 838.92 |
| Net earnings | 3 629.76 | 9 464.70 | 10 758.69 | - 255.98 | 23 357.00 |
Assets (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 41 577.47 | 47 135.64 | 47 113.20 | 48 212.06 | 38 811.92 |
| Buildings | 1 812.85 | 1 760.07 | 7 308.42 | 20 592.65 | 4 569.79 |
| Machinery and equipment | 4 004.13 | 5 501.52 | 5 015.96 | 1 914.27 | 1 382.30 |
| Advance payments and construction in progress | 1 096.19 | 4 594.36 | |||
| Tangible assets total | 47 394.44 | 54 397.23 | 60 533.77 | 75 313.34 | 44 764.02 |
| Participating interests | 1 333.52 | 1 884.82 | |||
| Investments total | 1 333.52 | 1 884.82 | |||
| Non-current other receivables | 524.88 | 564.46 | 66 476.00 | ||
| Deferred tax assets | 162.50 | ||||
| Long term receivables total | 162.50 | 524.88 | 564.46 | 66 476.00 | |
| Semifinished products | 2 158.79 | 5 222.27 | 4 151.12 | 4 244.89 | |
| Raw materials and consumables | 6 783.84 | 8 741.38 | 10 507.39 | 7 890.41 | 162.00 |
| Finished products/goods | 975.75 | 2 194.58 | 4 310.69 | 5 619.38 | 1 350.00 |
| Inventories total | 9 918.38 | 16 158.23 | 18 969.21 | 17 754.68 | 1 512.00 |
| Current trade debtors | 13 710.25 | 22 467.68 | 15 561.19 | 7 855.78 | 603.00 |
| Prepayments and accrued income | 137.66 | 165.11 | 201.17 | 445.21 | |
| Current other receivables | 978.61 | 623.53 | 1 163.04 | 1 524.41 | 3 519.52 |
| Current deferred tax assets | 81.87 | 340.40 | 275.79 | 2 798.46 | 78.21 |
| Short term receivables total | 14 908.39 | 23 596.72 | 17 201.19 | 12 623.86 | 4 200.73 |
| Other current investments | 38 209.00 | 40 225.46 | 36 888.19 | 14 962.64 | 23 960.52 |
| Cash and bank deposits | 13 419.21 | 6 764.73 | 6 117.61 | 13 303.95 | 35 468.96 |
| Cash and cash equivalents | 51 628.21 | 46 990.19 | 43 005.80 | 28 266.60 | 59 429.47 |
| Balance sheet total (assets) | 124 011.91 | 141 142.37 | 141 568.37 | 136 407.76 | 176 382.21 |
Equity and liabilities (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 2 200.00 | 2 200.00 | 2 500.00 | 2 200.00 | 14 450.00 |
| Other reserves | -3 098.50 | -8 851.09 | -11 703.70 | 2 612.35 | |
| Retained earnings | 45 607.07 | 46 455.67 | 49 276.10 | 60 030.01 | 57 161.68 |
| Profit of the financial year | 3 629.76 | 9 464.70 | 10 758.69 | - 255.98 | 23 357.00 |
| Minority interest (BS) | 3 098.50 | 8 851.09 | 11 703.70 | 13 841.68 | 48 911.60 |
| Shareholders equity total | 51 636.83 | 58 320.37 | 62 734.80 | 76 015.71 | 146 692.63 |
| Provisions | 779.71 | 1 346.95 | 1 734.23 | 2 655.47 | |
| Non-current loans from credit institutions | 13 715.74 | 13 065.13 | 11 464.16 | 10 089.55 | 8 716.61 |
| Non-current leasing loans | 6 469.62 | 2 180.64 | |||
| Non-current other liabilities | 3 493.03 | 2 475.72 | 4 494.08 | 4 844.65 | 5 247.87 |
| Non-current deferred tax liabilities | 1 071.43 | 455.19 | 1 326.07 | 390.26 | 4 352.08 |
| Non-current liabilities total | 18 280.19 | 15 996.04 | 17 284.30 | 21 794.08 | 20 497.20 |
| Current loans from credit institutions | 2 025.55 | 29 685.09 | 23 657.09 | 12 350.54 | 4 531.01 |
| Current trade creditors | 13 496.59 | 15 367.74 | 16 836.14 | 14 191.71 | 237.66 |
| Short-term deferred tax liabilities | 1 980.24 | 3 015.38 | 3 826.96 | ||
| Other non-interest bearing current liabilities | 32 714.29 | 8 559.72 | 3 791.15 | 6 491.44 | 4 423.70 |
| Accruals and deferred income | 2 908.80 | ||||
| Current liabilities total | 50 216.68 | 56 627.92 | 48 111.34 | 35 942.49 | 9 192.38 |
| Balance sheet total (liabilities) | 120 913.41 | 132 291.28 | 129 864.67 | 136 407.76 | 176 382.21 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.