W.M. ApS — Credit Rating and Financial Key Figures
CVR number: 41271302
Lindevej 11, Lindved 7100 Vejle
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -3.00 | 37.20 | 4.21 | 228.51 |
| Total depreciation | -32.70 | - 166.62 | - 355.17 | |
| EBIT | -3.00 | 4.50 | - 162.41 | - 126.65 |
| Other financial income | 1.70 | 3.93 | 73.61 | |
| Other financial expenses | -2.15 | -45.84 | -73.62 | |
| Reduction non-current investment assets | - 444.19 | |||
| Net income from associates (fin.) | 1 535.45 | 580.42 | 2 087.01 | 776.04 |
| Pre-tax profit | 1 532.45 | 584.46 | 1 882.69 | 205.18 |
| Income taxes | 0.66 | -1.54 | 51.95 | 27.56 |
| Net earnings | 1 533.11 | 582.92 | 1 934.64 | 232.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 1 572.98 | 1 541.17 | ||
| Machinery and equipment | 383.26 | 996.68 | 1 833.96 | |
| Tangible assets total | 383.26 | 2 569.66 | 3 375.13 | |
| Holdings in group member companies | 3 142.67 | 2 020.92 | 3 305.66 | 1 481.70 |
| Participating interests | 222.17 | 744.19 | ||
| Investments total | 3 142.67 | 2 243.09 | 4 049.85 | 1 481.70 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 62.40 | 10.83 | ||
| Current amounts owed by group member comp. | 890.00 | 1 528.26 | ||
| Prepayments and accrued income | 37.51 | 206.58 | ||
| Current other receivables | 106.57 | 200.00 | ||
| Current deferred tax assets | 0.66 | 357.94 | 192.89 | |
| Short term receivables total | 0.66 | 1 058.97 | 395.45 | 2 138.57 |
| Other current investments | 48.15 | 45.12 | 64.41 | |
| Cash and bank deposits | 2.02 | 370.18 | 266.75 | |
| Cash and cash equivalents | 50.17 | 415.30 | 331.17 | |
| Balance sheet total (assets) | 3 143.33 | 3 735.49 | 7 430.26 | 7 326.57 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 1 567.23 | 671.17 | 2 677.93 | 1 444.20 |
| Retained earnings | 2 429.16 | 1 005.33 | 4 173.70 | |
| Profit of the financial year | 1 533.11 | 582.92 | 1 934.64 | 232.75 |
| Shareholders equity total | 3 140.33 | 3 723.26 | 5 657.89 | 5 890.64 |
| Provisions | 100.95 | 109.66 | ||
| Non-current loans from credit institutions | 811.92 | 586.21 | ||
| Non-current deferred tax liabilities | 20.00 | 20.00 | ||
| Non-current liabilities total | 831.93 | 606.21 | ||
| Current loans from credit institutions | 77.11 | 77.11 | ||
| Current trade creditors | 3.00 | 10.53 | 41.41 | |
| Current owed to participating | 0.59 | 0.59 | 389.53 | |
| Current owed to group member | 531.95 | |||
| Short-term deferred tax liabilities | 0.88 | 125.04 | 103.61 | |
| Other non-interest bearing current liabilities | 10.76 | 94.28 | 108.40 | |
| Current liabilities total | 3.00 | 12.23 | 839.49 | 720.06 |
| Balance sheet total (liabilities) | 3 143.33 | 3 735.49 | 7 430.26 | 7 326.57 |
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.