Wilds Vision Worlds ApS
CVR number: 32056091
Sverrigsvej 1, Klakring 7130 Juelsminde
hanne@hanne.dk
tel: 60723646
www.hanne.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20.16 | 93.28 | 272.91 | 347.64 | 15.31 |
| Wages and salaries | -59.91 | - 177.23 | |||
| Social security expenses | -2.87 | -3.28 | |||
| EBIT | 20.16 | 93.28 | 210.14 | 167.13 | 15.31 |
| Other financial expenses | -0.02 | -0.03 | -0.19 | -1.12 | |
| Pre-tax profit | 20.14 | 93.25 | 209.95 | 166.01 | 15.31 |
| Income taxes | -0.17 | -31.88 | -3.37 | ||
| Net earnings | 20.14 | 93.25 | 209.78 | 134.13 | 11.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 44.82 | ||||
| Current amounts owed by group member comp. | 20.76 | 20.76 | 20.76 | 20.76 | 20.76 |
| Short term receivables total | 20.76 | 20.76 | 65.57 | 20.76 | 20.76 |
| Cash and bank deposits | 1.34 | 0.90 | 20.26 | 22.48 | 69.19 |
| Cash and cash equivalents | 1.34 | 0.90 | 20.26 | 22.48 | 69.19 |
| Balance sheet total (assets) | 22.10 | 21.66 | 85.84 | 43.24 | 89.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 743.72 | - 723.57 | - 630.32 | - 420.54 | - 286.46 |
| Profit of the financial year | 20.14 | 93.25 | 209.78 | 134.13 | 11.94 |
| Shareholders equity total | - 598.57 | - 505.32 | - 295.54 | - 161.41 | - 149.52 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 620.67 | 526.98 | 381.38 | 204.64 | 239.47 |
| Current liabilities total | 620.67 | 526.98 | 381.38 | 204.64 | 239.47 |
| Balance sheet total (liabilities) | 22.10 | 21.66 | 85.84 | 43.24 | 89.95 |
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.