STATE OF WOW ApS — Credit Rating and Financial Key Figures
CVR number: 27631355
Filmbyen 16, 2650 Hvidovre
account@stateofwow.com
tel: 49200029
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 829.00 | 10 604.21 | 4 518.55 | 5 070.79 | 4 400.14 |
| Employee benefit expenses | -3 253.74 | -6 313.23 | -6 613.33 | -5 232.97 | -5 068.44 |
| Total depreciation | -99.81 | - 213.72 | - 743.99 | - 925.97 | -1 185.80 |
| EBIT | 3 475.45 | 4 077.26 | -2 838.78 | -1 088.14 | -1 854.09 |
| Other financial income | 4.63 | 0.22 | 0.09 | ||
| Other financial expenses | - 135.57 | - 156.83 | - 339.81 | - 677.77 | - 807.54 |
| Net income from associates (fin.) | 35.75 | 1 734.07 | 2 853.92 | -1 378.43 | 1 160.53 |
| Pre-tax profit | 3 375.63 | 5 654.50 | - 320.03 | -3 144.13 | -1 501.02 |
| Income taxes | - 744.18 | - 886.76 | 738.67 | 383.47 | 577.48 |
| Net earnings | 2 631.45 | 4 767.73 | 418.64 | -2 760.65 | - 923.54 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 108.67 | 1 189.70 | 2 343.38 | 1 463.67 | 1 254.15 |
| Tangible assets total | 108.67 | 1 189.70 | 2 343.38 | 1 463.67 | 1 254.15 |
| Holdings in group member companies | 85.75 | 5 490.82 | 5 318.72 | 3 308.52 | 3 204.27 |
| Investments total | 85.75 | 5 490.82 | 5 318.72 | 3 308.52 | 3 204.27 |
| Long term receivables total | |||||
| Finished products/goods | 6 880.47 | 11 451.95 | 17 884.90 | 14 833.84 | 17 727.34 |
| Inventories total | 6 880.47 | 11 451.95 | 17 884.90 | 14 833.84 | 17 727.34 |
| Current trade debtors | 4 865.25 | 8 195.40 | 244.19 | 34.74 | 376.10 |
| Current amounts owed by group member comp. | 247.70 | 300.00 | 3 674.71 | 5 081.94 | 4 542.36 |
| Prepayments and accrued income | 36.67 | 18.34 | 563.50 | 449.96 | |
| Current other receivables | 135.00 | 135.00 | 385.78 | 174.00 | 179.25 |
| Current deferred tax assets | 37.05 | 587.64 | 255.48 | 559.62 | |
| Short term receivables total | 5 285.00 | 8 667.06 | 4 910.66 | 6 109.66 | 6 107.30 |
| Cash and bank deposits | 661.86 | 3 605.03 | 24.62 | 29.90 | 3.82 |
| Cash and cash equivalents | 661.86 | 3 605.03 | 24.62 | 29.90 | 3.82 |
| Balance sheet total (assets) | 13 021.76 | 30 404.57 | 30 482.27 | 25 745.59 | 28 296.87 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Shares repurchased | 1 702.67 | ||||
| Other reserves | 1 874.10 | ||||
| Retained earnings | -2 631.45 | 1 554.99 | 6 029.61 | 6 434.27 | 1 798.10 |
| Profit of the financial year | 2 631.45 | 4 767.73 | 418.64 | -2 760.65 | - 923.54 |
| Shareholders equity total | 4 702.67 | 10 322.73 | 10 448.26 | 7 673.62 | 6 748.67 |
| Provisions | 180.04 | 87.43 | 17.86 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 480.34 | 1 551.32 | 9 444.74 | 9 806.60 | 11 106.84 |
| Current trade creditors | 1 379.21 | 4 721.65 | 3 968.88 | 3 652.02 | 5 896.16 |
| Current owed to group member | 6 673.60 | 5 790.44 | 3 172.89 | 3 377.76 | |
| Short-term deferred tax liabilities | 747.98 | 669.68 | |||
| Other non-interest bearing current liabilities | 4 711.57 | 6 285.56 | 742.53 | 1 422.61 | 1 167.45 |
| Current liabilities total | 8 319.09 | 19 901.80 | 19 946.59 | 18 054.12 | 21 548.21 |
| Balance sheet total (liabilities) | 13 021.76 | 30 404.57 | 30 482.27 | 25 745.59 | 28 296.87 |
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.