Worthmore ApS — Credit Rating and Financial Key Figures
CVR number: 41648767
Amager Strandvej 114 C, 2300 København S
Tegan@worthmore.io
tel: 91113247
www.worthmore.io
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 358.07 | 3.83 | |
External services | -87.89 | - 342.69 | |
Rents | -36.84 | ||
Gross profit | 270.18 | - 507.65 | |
Costs of management | - 131.94 | ||
Wages and salaries | - 143.64 | - 106.30 | |
Social security expenses | -19.43 | -31.12 | |
Other operating expenses | -92.19 | -49.94 | |
EBIT | - 163.07 | 40.56 | - 731.46 |
Other financial expenses | -2.41 | -0.11 | |
Pre-tax profit | - 163.07 | 38.15 | - 731.57 |
Net earnings | - 163.07 | 38.15 | - 731.57 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 16.25 | ||
Intangible assets total | 16.25 | ||
Tangible assets total | |||
Investments total | |||
Non-current loans receivable | 437.34 | ||
Long term receivables total | 437.34 | ||
Inventories total | |||
Current other receivables | 199.95 | ||
Short term receivables total | 199.95 | ||
Cash and bank deposits | 58.84 | 126.47 | 2.57 |
Cash and cash equivalents | 58.84 | 126.47 | 2.57 |
Balance sheet total (assets) | 512.43 | 126.47 | 202.52 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 50.00 | 63.46 | |
Share premium account | 918.19 | ||
Other reserves | 387.34 | ||
Retained earnings | 221.91 | - 173.29 | |
Profit of the financial year | - 163.07 | 38.15 | - 731.57 |
Shareholders equity total | 496.18 | 38.15 | 76.79 |
Non-current loans from credit institutions | 23.10 | ||
Non-current owed to group member | 56.72 | ||
Non-current liabilities total | 23.10 | 56.72 | |
Current owed to participating | 16.25 | ||
Other non-interest bearing current liabilities | 65.22 | 69.01 | |
Current liabilities total | 16.25 | 65.22 | 69.01 |
Balance sheet total (liabilities) | 512.43 | 126.47 | 202.52 |
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.