Wisely Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 39585685
Ramsølillevejen 27, 4621 Gadstrup
tel: 29248936
wisely-consulting.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 376.82 | 418.05 | 415.74 | 387.95 | 478.88 |
| Employee benefit expenses | - 375.98 | - 402.34 | - 414.24 | - 386.63 | - 461.73 |
| Total depreciation | -15.36 | ||||
| EBIT | 0.84 | 15.71 | 1.50 | 1.32 | 1.78 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -0.74 | -0.74 | -1.11 | -1.25 | |
| Pre-tax profit | 0.84 | 14.97 | 0.76 | 0.21 | 0.60 |
| Income taxes | -0.28 | -3.28 | -0.18 | -0.05 | -0.11 |
| Net earnings | 0.56 | 11.70 | 0.58 | 0.16 | 0.49 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.16 | ||||
| Tangible assets total | 18.16 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 29.03 | 15.34 | 35.87 | 46.84 | |
| Current other receivables | 1.86 | 8.59 | |||
| Current deferred tax assets | 0.63 | ||||
| Short term receivables total | 29.03 | 15.34 | 38.36 | 55.43 | |
| Cash and bank deposits | 156.08 | 107.89 | 150.25 | 115.70 | 82.80 |
| Cash and cash equivalents | 156.08 | 107.89 | 150.25 | 115.70 | 82.80 |
| Balance sheet total (assets) | 185.11 | 107.89 | 165.60 | 154.06 | 156.39 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.52 | 1.08 | 12.78 | 13.36 | 13.52 |
| Profit of the financial year | 0.56 | 11.70 | 0.58 | 0.16 | 0.49 |
| Shareholders equity total | 41.08 | 52.78 | 53.36 | 53.52 | 54.01 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 0.18 | 1.27 | 0.16 | 0.11 | |
| Other non-interest bearing current liabilities | 143.86 | 53.84 | 112.08 | 100.54 | 102.27 |
| Current liabilities total | 144.03 | 55.11 | 112.24 | 100.54 | 102.38 |
| Balance sheet total (liabilities) | 185.11 | 107.89 | 165.60 | 154.06 | 156.39 |
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.