WS Technicals A/S — Credit Rating and Financial Key Figures
CVR number: 37290785
Gjellerupvej 89 D, 8230 Åbyhøj
wstech@wstech.dk
tel: 88618388
https://wstech.dk/
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 182.00 | 7 433.50 | 14 194.61 | 15 380.01 | 12 078.23 |
Employee benefit expenses | -2 145.23 | -3 144.25 | -5 311.80 | -7 930.43 | -8 784.72 |
Total depreciation | -19.98 | -23.98 | |||
EBIT | 3 036.77 | 4 289.26 | 8 882.81 | 7 429.60 | 3 269.52 |
Other financial income | 1 801.85 | 88.37 | 9.61 | ||
Other financial expenses | - 126.45 | - 129.38 | - 527.56 | -1 369.58 | - 974.73 |
Net income from associates (fin.) | -31.79 | ||||
Pre-tax profit | 2 910.32 | 4 159.87 | 10 157.09 | 6 148.39 | 2 272.62 |
Income taxes | - 643.68 | - 805.07 | -2 136.90 | -1 334.61 | - 518.01 |
Net earnings | 2 266.64 | 3 354.80 | 8 020.19 | 4 813.79 | 1 754.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 99.92 | 75.94 | |||
Tangible assets total | 99.92 | 75.94 | |||
Holdings in group member companies | 320.00 | 8.21 | |||
Investments total | 56.10 | 126.78 | 126.78 | 446.77 | 175.16 |
Long term receivables total | |||||
Finished products/goods | 2 080.71 | 1 006.76 | 3 219.76 | 10 117.74 | 13 145.84 |
Advance payments | 4 383.28 | 8 854.53 | 23 665.40 | 11 613.35 | 2 962.51 |
Inventories total | 6 463.99 | 9 861.29 | 26 885.16 | 21 731.09 | 16 108.35 |
Current trade debtors | 9 760.05 | 7 475.02 | 15 326.39 | 14 593.62 | 12 524.36 |
Current amounts owed by group member comp. | 100.37 | 26.19 | |||
Prepayments and accrued income | 181.52 | ||||
Short term receivables total | 9 760.05 | 7 475.02 | 15 507.91 | 14 693.99 | 12 550.55 |
Cash and bank deposits | 0.12 | 4 069.67 | 24.36 | 24.26 | 6 802.88 |
Cash and cash equivalents | 0.12 | 4 069.67 | 24.36 | 24.26 | 6 802.88 |
Balance sheet total (assets) | 16 280.26 | 21 532.76 | 42 544.21 | 36 996.03 | 35 712.88 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 484.85 |
Share premium account | 10 415.15 | ||||
Shares repurchased | 550.00 | 1 000.00 | 2 000.00 | 2 000.00 | |
Retained earnings | - 162.37 | 1 104.27 | 2 459.07 | 8 479.26 | 13 293.05 |
Profit of the financial year | 2 266.64 | 3 354.80 | 8 020.19 | 4 813.79 | 1 754.60 |
Shareholders equity total | 3 054.27 | 5 859.07 | 12 879.26 | 15 693.05 | 25 947.66 |
Provisions | 2.20 | 1.85 | |||
Non-current other liabilities | 51.25 | 64.36 | 64.36 | ||
Non-current deferred tax liabilities | 643.68 | 827.18 | 2 085.90 | 1 281.18 | 220.36 |
Non-current liabilities total | 694.93 | 891.54 | 2 150.26 | 1 281.18 | 220.36 |
Current loans from credit institutions | 4 955.05 | 516.85 | 2 326.54 | 6 688.65 | 5 202.09 |
Advances received | 248.60 | 3 138.36 | 15 817.82 | ||
Current trade creditors | 2 575.73 | 5 558.95 | 2 672.18 | 2 318.03 | 531.16 |
Short-term deferred tax liabilities | 519.57 | 621.57 | 827.18 | 2 034.90 | 1 092.41 |
Other non-interest bearing current liabilities | 4 232.11 | 4 946.42 | 5 870.96 | 2 373.52 | 756.46 |
Accruals and deferred income | 6 604.48 | 1 960.89 | |||
Current liabilities total | 12 531.06 | 14 782.14 | 27 514.68 | 20 019.59 | 9 543.01 |
Balance sheet total (liabilities) | 16 280.26 | 21 532.76 | 42 544.21 | 36 996.03 | 35 712.88 |
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.