J W A 1 ApS — Credit Rating and Financial Key Figures
CVR number: 88508211
Hovedgaden 63, 4622 Havdrup
tel: 46134320
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 173.85 | 5 134.72 | 5 586.78 | 6 125.75 | 7 330.55 |
| Employee benefit expenses | -3 468.50 | -3 915.50 | -4 343.12 | -4 803.19 | -5 622.55 |
| Total depreciation | - 111.37 | -85.15 | - 134.56 | - 136.23 | - 136.26 |
| EBIT | 593.98 | 1 134.07 | 1 109.09 | 1 186.32 | 1 571.73 |
| Other financial income | 149.60 | 191.71 | 233.40 | 394.56 | 526.02 |
| Other financial expenses | -8.90 | -12.64 | -18.45 | -11.55 | -34.84 |
| Pre-tax profit | 734.68 | 1 313.14 | 1 324.04 | 1 569.33 | 2 062.91 |
| Income taxes | - 170.22 | - 295.05 | - 300.40 | - 350.96 | - 463.53 |
| Net earnings | 564.46 | 1 018.09 | 1 023.64 | 1 218.37 | 1 599.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 160.71 | 435.06 | 400.49 | 264.26 | 660.00 |
| Tangible assets total | 160.71 | 435.06 | 400.49 | 264.26 | 660.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Inventories total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current trade debtors | 474.12 | 436.34 | 479.97 | 469.50 | 718.91 |
| Current amounts owed by group member comp. | 3 676.60 | 4 984.44 | 6 068.47 | 6 996.98 | 8 769.61 |
| Prepayments and accrued income | 65.96 | 103.42 | 98.31 | 102.88 | 77.88 |
| Current other receivables | 15.60 | 17.37 | 16.00 | 15.60 | 15.60 |
| Current deferred tax assets | 22.00 | 6.00 | 5.00 | 12.00 | |
| Short term receivables total | 4 254.28 | 5 547.57 | 6 667.75 | 7 596.96 | 9 582.00 |
| Cash and bank deposits | 1 262.27 | 1 223.43 | 979.71 | 1 598.30 | 1 145.78 |
| Cash and cash equivalents | 1 262.27 | 1 223.43 | 979.71 | 1 598.30 | 1 145.78 |
| Balance sheet total (assets) | 5 687.26 | 7 216.06 | 8 057.96 | 9 469.52 | 11 397.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 3 631.39 | 4 195.85 | 5 213.94 | 6 237.58 | 7 455.95 |
| Profit of the financial year | 564.46 | 1 018.09 | 1 023.64 | 1 218.37 | 1 599.38 |
| Shareholders equity total | 4 395.85 | 5 413.94 | 6 437.58 | 7 655.95 | 9 255.33 |
| Provisions | 9.00 | ||||
| Non-current deferred tax liabilities | 176.22 | 279.05 | 299.40 | 357.96 | 442.53 |
| Non-current liabilities total | 176.22 | 279.05 | 299.40 | 357.96 | 442.53 |
| Current trade creditors | 212.76 | 236.24 | 251.48 | 220.53 | 286.53 |
| Current owed to participating | 142.30 | 211.84 | 91.30 | 228.32 | 274.91 |
| Short-term deferred tax liabilities | 226.58 | 176.22 | 279.05 | 299.40 | 357.96 |
| Other non-interest bearing current liabilities | 533.55 | 898.77 | 699.15 | 707.36 | 771.51 |
| Current liabilities total | 1 115.19 | 1 523.07 | 1 320.98 | 1 455.62 | 1 690.91 |
| Balance sheet total (liabilities) | 5 687.26 | 7 216.06 | 8 057.96 | 9 469.52 | 11 397.77 |
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.