Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Wexøe Industry A/S — Credit Rating and Financial Key Figures
CVR number: 16608947
Lejrvej 31, Kr Værløse 3500 Værløse
wexoe@wexoe.dk
tel: 45465801
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 65 451.17 | 75 744.36 | 73 288.09 | 60 277.98 | 32 652.94 |
| Employee benefit expenses | -38 642.88 | -38 070.34 | -19 212.51 | ||
| Other operating expenses | -5.25 | ||||
| Total depreciation | - 636.94 | -1 262.16 | -1 120.56 | ||
| EBIT | 65 451.17 | 75 744.36 | 34 003.02 | 20 945.48 | 12 319.87 |
| Other financial income | 385.62 | 677.53 | 398.00 | ||
| Other financial expenses | - 638.88 | - 628.59 | - 427.17 | ||
| Net income from associates (fin.) | 377.16 | - 686.47 | 1 680.56 | ||
| Pre-tax profit | 22 734.44 | 28 950.30 | 34 126.92 | 20 307.96 | 8 432.30 |
| Income taxes | -7 478.89 | -4 661.44 | 2 769.48 | ||
| Profit/loss from discontinued operations | 12 333.44 | ||||
| Net earnings | 22 734.44 | 28 950.30 | 26 648.04 | 15 646.51 | 23 535.21 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 2 276.11 | 2 946.61 | 1 701.69 | ||
| Goodwill | 2 971.52 | ||||
| Intangible assets total | 2 276.11 | 5 918.13 | 1 701.69 | ||
| Buildings | 963.49 | 929.32 | 1 166.27 | ||
| Machinery and equipment | 422.97 | 252.76 | 129.85 | ||
| Tangible assets total | 1 386.46 | 1 182.08 | 1 296.13 | ||
| Holdings in group member companies | 3 083.81 | 2 295.42 | 4 120.52 | ||
| Investments total | 101 110.88 | 137 045.49 | 3 083.81 | 2 295.42 | -25 402.97 |
| Non-current other receivables | 3 558.68 | 3 629.79 | 3 702.32 | ||
| Long term receivables total | 3 558.68 | 3 629.79 | 3 702.32 | ||
| Finished products/goods | 36 199.56 | 29 828.54 | 20 789.65 | ||
| Inventories total | 36 199.56 | 29 828.54 | 20 789.65 | ||
| Current trade debtors | 47 270.94 | 59 287.92 | 35 382.11 | ||
| Current amounts owed by group member comp. | 11 624.47 | 16 155.61 | 4 629.64 | ||
| Prepayments and accrued income | 866.38 | 922.56 | 931.76 | ||
| Current other receivables | 3 489.52 | 5 308.20 | 32 046.47 | ||
| Current deferred tax assets | 9 544.95 | ||||
| Short term receivables total | 63 251.30 | 81 674.29 | 82 534.93 | ||
| Cash and bank deposits | 565.49 | 2 330.97 | 6 792.98 | ||
| Cash and cash equivalents | 565.49 | 2 330.97 | 6 792.98 | ||
| Non-current assets for sale | 29 523.49 | ||||
| Balance sheet total (assets) | 101 110.88 | 137 045.49 | 110 321.41 | 126 859.21 | 120 938.22 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 45 613.10 | 54 362.83 | 5 000.00 | 5 000.00 | 5 000.00 |
| Shares repurchased | 22 000.00 | 20 000.00 | 23 000.00 | ||
| Other reserves | 1 775.37 | 2 298.35 | 1 969.01 | ||
| Retained earnings | -22 734.44 | -28 950.30 | 599.95 | 6 623.09 | - 256.51 |
| Profit of the financial year | 22 734.44 | 28 950.30 | 26 648.04 | 15 646.51 | 23 535.21 |
| Shareholders equity total | 45 613.10 | 54 362.83 | 56 023.36 | 49 567.95 | 53 247.71 |
| Provisions | 901.72 | 765.58 | |||
| Non-current advances received | 2 277.91 | ||||
| Non-current other liabilities | 2 277.91 | 9 625.40 | |||
| Non-current deferred tax liabilities | 2 277.91 | ||||
| Non-current liabilities total | 6 833.75 | 9 625.40 | |||
| Current loans from credit institutions | 10 311.65 | 28 639.41 | |||
| Advances received | 406.22 | 765.77 | |||
| Current trade creditors | 24 096.57 | 32 250.45 | 35 661.70 | ||
| Short-term deferred tax liabilities | 6 736.55 | 4 797.58 | 16 558.68 | ||
| Other non-interest bearing current liabilities | 11 589.23 | 8 560.31 | 5 078.96 | ||
| Accruals and deferred income | 256.11 | ||||
| Liabilities of non-current assets for sale | 9 625.40 | ||||
| Current liabilities total | 53 396.33 | 74 247.76 | 67 690.50 | ||
| Balance sheet total (liabilities) | 45 613.10 | 54 362.83 | 110 321.41 | 131 415.04 | 130 563.61 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.