Worksome ApS — Credit Rating and Financial Key Figures
CVR number: 37990485
Toldbodgade 35, 1253 København K
accounting@worksome.com
tel: 71991931
www.worksome.dk
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 41.19 | 147.73 | 664.38 | 904.72 | 1 037.55 |
| Manufacturing for enterprise's own use | 6.36 | 15.08 | 8.36 | ||
| Other operating income | 0.07 | 0.14 | |||
| Costs of manufacturing | -38.19 | - 139.45 | - 641.57 | - 877.24 | - 996.75 |
| External services | -4.38 | -7.47 | -20.72 | -31.17 | -22.88 |
| Gross profit | -1.39 | 0.88 | 8.45 | 11.40 | 26.42 |
| Employee benefit expenses | -5.80 | -13.23 | -38.86 | -82.05 | -62.61 |
| Total depreciation | -0.95 | -1.62 | -2.85 | -5.29 | -7.05 |
| EBIT | -8.14 | -13.98 | -33.26 | -75.95 | -43.25 |
| Other financial income | 0.31 | 0.69 | 0.71 | 0.00 | 1.69 |
| Other financial expenses | -0.66 | -1.11 | -2.94 | -11.32 | -14.70 |
| Pre-tax profit | -8.49 | -14.39 | -35.49 | -87.26 | -56.26 |
| Income taxes | 0.08 | 1.35 | 1.89 | 4.27 | -4.39 |
| Net earnings | -8.41 | -13.04 | -33.60 | -82.99 | -60.65 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 3.37 | 5.72 | 11.58 | 26.02 | 31.87 |
| Intangible assets total | 3.37 | 5.72 | 11.58 | 26.02 | 31.87 |
| Buildings | 1.15 | 0.94 | 0.61 | ||
| Machinery and equipment | 0.03 | 0.36 | |||
| Tangible assets total | 0.03 | 1.15 | 0.94 | 0.97 | |
| Investments total | 0.35 | 0.37 | 1.08 | 2.21 | 1.29 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.37 | 49.14 | 116.15 | 92.60 | 110.23 |
| Prepayments and accrued income | 0.01 | 0.11 | 0.59 | ||
| Current other receivables | 0.29 | 0.00 | 0.02 | 0.01 | 0.06 |
| Current deferred tax assets | 0.91 | 1.89 | 4.27 | ||
| Short term receivables total | 6.68 | 50.16 | 118.06 | 96.87 | 110.89 |
| Cash and bank deposits | 4.35 | 3.95 | 10.13 | 72.73 | 57.10 |
| Cash and cash equivalents | 4.35 | 3.95 | 10.13 | 72.73 | 57.10 |
| Balance sheet total (assets) | 14.75 | 60.22 | 142.00 | 198.78 | 202.12 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.08 | 0.10 | 0.11 | 0.12 | 0.13 |
| Other reserves | -0.34 | ||||
| Retained earnings | 8.30 | 27.14 | 84.56 | 141.24 | 93.24 |
| Profit of the financial year | -8.41 | -13.04 | -33.60 | -82.99 | -60.65 |
| Shareholders equity total | -0.03 | 14.19 | 51.07 | 58.37 | 32.39 |
| Non-current loans from credit institutions | 6.72 | 7.56 | 7.93 | 56.55 | 55.87 |
| Non-current deferred tax liabilities | 0.13 | 0.59 | 0.60 | 0.62 | 0.64 |
| Non-current liabilities total | 6.86 | 8.15 | 8.53 | 57.16 | 56.51 |
| Current loans from credit institutions | 1.38 | 2.91 | |||
| Advances received | 0.08 | ||||
| Current trade creditors | 5.76 | 24.08 | 58.14 | 59.80 | 67.15 |
| Short-term deferred tax liabilities | 0.12 | ||||
| Other non-interest bearing current liabilities | 2.15 | 13.80 | 24.26 | 22.06 | 42.97 |
| Current liabilities total | 7.92 | 37.88 | 82.40 | 83.24 | 113.23 |
| Balance sheet total (liabilities) | 14.75 | 60.22 | 142.00 | 198.78 | 202.12 |
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.