WICOTECH HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 30514688
Smedebakken 20, 8600 Silkeborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 274.26 | 549.11 | 702.09 | 852.64 | 1 002.58 |
| Other operating expenses | -12.98 | -31.55 | -34.26 | ||
| Total depreciation | -29.81 | - 145.04 | - 166.82 | - 166.82 | - 166.82 |
| EBIT | 231.47 | 372.51 | 501.01 | 685.83 | 835.76 |
| Other financial income | 357.88 | 305.98 | 579.67 | 857.99 | 2 078.68 |
| Other financial expenses | -48.67 | - 157.81 | -93.54 | - 884.96 | -13.11 |
| Income from other inv. held as non-curr. assets | 13.20 | 28.80 | 24.40 | 3 030.37 | 95.60 |
| Net income from associates (fin.) | 3 081.45 | 3 463.44 | 3 822.78 | 4 228.26 | 5 369.30 |
| Pre-tax profit | 3 635.32 | 4 012.93 | 4 834.32 | 7 917.49 | 8 366.23 |
| Income taxes | - 121.84 | - 139.67 | - 224.64 | -1 102.06 | - 659.19 |
| Net earnings | 3 513.48 | 3 873.25 | 4 609.68 | 6 815.43 | 7 707.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 466.73 | 6 323.62 | 6 285.52 | 6 247.42 | 6 209.32 |
| Buildings | 1 158.46 | 1 029.74 | 901.02 | 772.31 | |
| Tangible assets total | 2 466.73 | 7 482.08 | 7 315.26 | 7 148.44 | 6 981.63 |
| Holdings in group member companies | 4 198.26 | 4 581.70 | 5 004.48 | 5 432.74 | 6 602.05 |
| Investments total | 4 198.26 | 4 581.70 | 5 004.49 | 5 432.74 | 6 602.05 |
| Non-current loans receivable | 3 918.93 | 3 918.93 | 3 918.93 | 3 664.82 | 6 164.81 |
| Long term receivables total | 3 918.93 | 3 918.93 | 3 918.93 | 3 664.82 | 6 164.81 |
| Inventories total | |||||
| Current trade debtors | 13.67 | 22.04 | 25.00 | 60.91 | |
| Prepayments and accrued income | 12.24 | ||||
| Current other receivables | 26.97 | 5 527.85 | 200.00 | 45.92 | |
| Current deferred tax assets | 958.66 | 980.54 | 1 095.49 | 1 437.64 | 1 523.59 |
| Short term receivables total | 958.66 | 1 033.43 | 6 645.38 | 1 662.64 | 1 630.42 |
| Other current investments | 3 291.15 | 4 130.58 | 4 263.39 | 6 135.05 | 11 215.13 |
| Cash and bank deposits | 7 983.14 | 4 561.25 | 2 210.00 | 9 949.08 | 5 856.56 |
| Cash and cash equivalents | 11 274.29 | 8 691.83 | 6 473.38 | 16 084.12 | 17 071.69 |
| Balance sheet total (assets) | 22 816.86 | 25 707.97 | 29 357.43 | 33 992.76 | 38 450.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 2 000.00 | 4 000.00 | 2 000.00 |
| Other reserves | 3 709.96 | 4 093.40 | 4 516.19 | 4 944.44 | 6 113.75 |
| Retained earnings | 13 794.45 | 15 924.48 | 17 374.95 | 17 556.37 | 21 202.49 |
| Profit of the financial year | 3 513.48 | 3 873.25 | 4 609.68 | 6 815.43 | 7 707.04 |
| Shareholders equity total | 22 142.88 | 25 016.14 | 28 625.81 | 33 441.24 | 37 148.29 |
| Provisions | 471.30 | 278.40 | 288.50 | 327.10 | 161.80 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.84 | ||||
| Current owed to participating | 10.60 | 10.60 | 10.60 | ||
| Current owed to group member | 153.40 | 155.54 | 155.98 | 151.58 | 153.83 |
| Short-term deferred tax liabilities | 213.75 | 212.03 | 902.52 | ||
| Other non-interest bearing current liabilities | 36.83 | 33.55 | 64.51 | 72.84 | 84.17 |
| Current liabilities total | 202.68 | 413.43 | 443.12 | 224.42 | 1 140.51 |
| Balance sheet total (liabilities) | 22 816.86 | 25 707.97 | 29 357.43 | 33 992.76 | 38 450.60 |
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.