WISCO ApS — Credit Rating and Financial Key Figures
CVR number: 10119154
Herstedøstervej 19, 2600 Glostrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 198.80 | ||||
| External services | -22.75 | ||||
| Gross profit | 1 176.05 | -20.08 | -23.05 | -30.84 | -27.31 |
| Total depreciation | -12.50 | -12.50 | -12.50 | ||
| EBIT | 1 176.05 | -32.58 | -35.55 | -43.34 | -27.31 |
| Other financial income | 268.31 | 1 361.32 | 124.68 | 995.49 | 3 827.63 |
| Other financial expenses | -2.14 | - 688.96 | -0.03 | ||
| Net income from associates (fin.) | 713.45 | 670.20 | 880.52 | 4 028.40 | |
| Pre-tax profit | 1 444.36 | 2 040.05 | 70.37 | 1 832.65 | 7 828.72 |
| Income taxes | -54.02 | - 292.54 | 130.40 | - 211.22 | - 832.72 |
| Net earnings | 1 390.34 | 1 747.51 | 200.77 | 1 621.43 | 6 996.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.50 | 25.00 | 12.50 | ||
| Tangible assets total | 37.50 | 25.00 | 12.50 | ||
| Holdings in group member companies | 1 402.50 | 915.95 | 876.15 | 1 086.67 | 4 235.07 |
| Investments total | 1 402.50 | 915.95 | 876.15 | 1 086.67 | 4 235.07 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 12.10 | 144.16 | 375.60 | 370.68 | |
| Current other receivables | 0.01 | ||||
| Current deferred tax assets | 683.88 | 530.63 | 411.20 | 504.60 | 1 380.01 |
| Short term receivables total | 695.98 | 674.80 | 786.79 | 875.29 | 1 380.01 |
| Other current investments | 4 829.27 | 7 059.61 | 5 996.07 | 5 768.86 | 12 472.93 |
| Cash and bank deposits | 668.37 | 420.81 | 231.94 | 1 161.68 | 1 562.33 |
| Cash and cash equivalents | 5 497.64 | 7 480.42 | 6 228.01 | 6 930.54 | 14 035.26 |
| Balance sheet total (assets) | 7 633.62 | 9 096.16 | 7 903.45 | 8 892.49 | 19 650.35 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 350.00 | 1 000.00 | 1 000.00 | 500.00 | 1 000.00 |
| Other reserves | 71.25 | 74.70 | 74.90 | 75.42 | 1 878.82 |
| Retained earnings | 5 354.35 | 5 741.24 | 6 488.56 | 6 188.80 | 5 006.83 |
| Profit of the financial year | 1 390.34 | 1 747.51 | 200.77 | 1 621.43 | 6 996.00 |
| Shareholders equity total | 7 290.94 | 8 688.45 | 7 889.22 | 8 510.65 | 15 006.65 |
| Non-current deferred tax liabilities | 329.28 | 394.31 | 359.71 | 1 860.12 | |
| Non-current liabilities total | 329.28 | 394.31 | 359.71 | 1 860.12 | |
| Current trade creditors | 13.40 | 13.40 | 13.40 | 21.00 | 21.00 |
| Current owed to group member | 2 760.73 | ||||
| Short-term deferred tax liabilities | 0.43 | 0.71 | |||
| Other non-interest bearing current liabilities | 0.40 | 1.13 | 1.13 | ||
| Current liabilities total | 13.40 | 13.40 | 14.23 | 22.13 | 2 783.57 |
| Balance sheet total (liabilities) | 7 633.62 | 9 096.16 | 7 903.45 | 8 892.49 | 19 650.35 |
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.