Worm Hansen Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 40936882
Carlsgade 5 B, 2300 København S
jonha05@gmail.com
tel: 28295517
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 140.00 | ||||
| External services | -10.19 | ||||
| Gross profit | 116.65 | 16.51 | -3.33 | -3.90 | -3.75 |
| Employee benefit expenses | -3.30 | ||||
| Total depreciation | -13.15 | ||||
| EBIT | 113.35 | 16.51 | -3.33 | -3.90 | -3.75 |
| Other financial expenses | -0.66 | -0.03 | |||
| Pre-tax profit | 113.35 | 15.86 | -3.36 | -3.90 | -3.75 |
| Income taxes | -24.94 | -4.49 | |||
| Net earnings | 88.41 | 11.37 | -3.36 | -3.90 | -3.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.50 | ||||
| Current amounts owed by group member comp. | 38.50 | 35.91 | 32.21 | ||
| Current other receivables | 1.32 | 1.25 | |||
| Short term receivables total | 87.50 | 1.32 | 39.75 | 35.91 | 32.21 |
| Cash and bank deposits | 95.85 | 59.77 | 0.12 | 0.06 | 0.01 |
| Cash and cash equivalents | 95.85 | 59.77 | 0.12 | 0.06 | 0.01 |
| Balance sheet total (assets) | 183.35 | 61.09 | 39.87 | 35.97 | 32.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 88.41 | 11.37 | |||
| Retained earnings | -88.41 | -11.37 | -3.36 | -7.26 | |
| Profit of the financial year | 88.41 | 11.37 | -3.36 | -3.90 | -3.75 |
| Shareholders equity total | 128.41 | 51.37 | 36.64 | 32.74 | 28.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 3.00 | 3.00 | 3.00 | |
| Current owed to participating | 0.22 | 0.22 | 0.22 | 0.22 | |
| Short-term deferred tax liabilities | 24.94 | 4.49 | |||
| Other non-interest bearing current liabilities | 30.00 | 0.01 | |||
| Current liabilities total | 54.93 | 9.72 | 3.22 | 3.22 | 3.22 |
| Balance sheet total (liabilities) | 183.35 | 61.09 | 39.87 | 35.97 | 32.22 |
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.