BEZZERWIZZER NORDIC ApS — Credit Rating and Financial Key Figures
CVR number: 31854229
Valseholmen 1, 2650 Hvidovre
info@bezzerwizzer.dk
tel: 70281069
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 270.69 | 10 807.05 | 12 849.68 | 9 239.95 | 6 573.36 |
| Employee benefit expenses | -2 972.09 | -3 333.86 | -4 250.66 | -6 895.46 | -7 100.68 |
| Total depreciation | - 642.87 | -1 345.82 | -1 718.51 | -4 270.56 | -3 815.87 |
| EBIT | 3 655.73 | 6 127.37 | 6 880.52 | -1 926.07 | -4 343.19 |
| Other financial income | 7.39 | 0.01 | 19.38 | 3.52 | 141.25 |
| Other financial expenses | -16.45 | -60.30 | - 361.25 | -59.15 | |
| Pre-tax profit | 3 646.68 | 6 067.08 | 6 899.90 | -2 283.79 | -4 261.09 |
| Income taxes | - 799.48 | -1 197.75 | -1 404.75 | 502.34 | 933.20 |
| Net earnings | 2 847.20 | 4 869.33 | 5 495.15 | -1 781.46 | -3 327.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 202.14 | 2 078.24 | 2 403.22 | 11 403.01 | 11 425.66 |
| Intangible rights | 919.46 | 804.27 | 693.26 | 4 842.96 | 4 557.67 |
| Intangible assets total | 2 121.60 | 2 882.52 | 3 096.48 | 16 245.97 | 15 983.33 |
| Machinery and equipment | 87.96 | ||||
| Tangible assets total | 87.96 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 60.04 | 1.95 | 159.13 | 91.96 | |
| Current amounts owed by group member comp. | 11 034.75 | 15 076.76 | 21 128.59 | 5 756.82 | 1 516.36 |
| Prepayments and accrued income | 800.87 | 1 332.54 | 2 084.88 | ||
| Current other receivables | 63.16 | 133.21 | |||
| Current deferred tax assets | 115.14 | ||||
| Short term receivables total | 12 010.80 | 16 411.25 | 23 435.76 | 5 848.78 | 1 649.58 |
| Cash and bank deposits | 1 757.81 | 4 139.92 | 1 019.56 | 3 517.49 | 4 771.01 |
| Cash and cash equivalents | 1 757.81 | 4 139.92 | 1 019.56 | 3 517.49 | 4 771.01 |
| Balance sheet total (assets) | 15 978.17 | 23 433.69 | 27 551.80 | 25 612.24 | 22 403.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 937.67 | 1 580.51 | 1 874.51 | 8 894.34 | 8 921.98 |
| Retained earnings | 6 613.31 | 8 817.66 | 13 393.00 | 11 868.31 | 10 059.22 |
| Profit of the financial year | 2 847.20 | 4 869.33 | 5 495.15 | -1 781.46 | -3 327.89 |
| Shareholders equity total | 10 898.18 | 15 767.50 | 21 262.66 | 19 481.20 | 16 153.31 |
| Provisions | 426.86 | 591.97 | 651.66 | 149.32 | 1 765.55 |
| Non-current other liabilities | 146.37 | 307.90 | 307.90 | 307.90 | 307.90 |
| Non-current liabilities total | 146.37 | 307.90 | 307.90 | 307.90 | 307.90 |
| Current loans from credit institutions | 10.00 | 25.58 | 0.95 | ||
| Current trade creditors | 260.80 | 489.53 | 1 897.07 | 920.52 | 769.74 |
| Current owed to group member | 2 178.42 | 257.60 | 0.57 | 1 836.96 | 638.29 |
| Short-term deferred tax liabilities | 1 032.64 | 1 345.06 | |||
| Other non-interest bearing current liabilities | 2 067.54 | 4 976.55 | 2 061.31 | 2 792.96 | 2 132.94 |
| Accruals and deferred income | 122.43 | 636.19 | |||
| Current liabilities total | 4 506.76 | 6 766.32 | 5 329.58 | 5 673.82 | 4 177.16 |
| Balance sheet total (liabilities) | 15 978.17 | 23 433.69 | 27 551.80 | 25 612.24 | 22 403.92 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.