WOGAARD ApS
CVR number: 35868836
Støberivej 5, 3660 Stenløse
info@wogaard.dk
tel: 53538153
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 213.90 | 140.53 | 63.59 | 195.73 | 159.81 |
| Employee benefit expenses | -81.33 | -83.63 | -83.31 | - 173.96 | - 175.58 |
| Total depreciation | -4.20 | -4.20 | |||
| EBIT | 132.57 | 56.90 | -19.71 | 17.57 | -19.98 |
| Other financial income | 2.46 | ||||
| Other financial expenses | -0.19 | -10.59 | -0.93 | -1.27 | 0.02 |
| Pre-tax profit | 134.84 | 46.31 | -20.64 | 16.30 | -19.93 |
| Income taxes | -30.81 | -10.50 | 4.44 | -5.73 | 1.61 |
| Net earnings | 104.03 | 35.82 | -16.21 | 10.57 | -18.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 21.00 | 16.80 | 12.60 | ||
| Tangible assets total | 21.00 | 16.80 | 12.60 | ||
| Other receivables | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Investments total | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Long term receivables total | |||||
| Finished products/goods | 63.39 | 63.39 | 24.29 | 26.53 | 23.44 |
| Inventories total | 63.39 | 63.39 | 24.29 | 26.53 | 23.44 |
| Current trade debtors | 22.67 | 58.14 | 98.74 | 43.03 | |
| Current amounts owed by group member comp. | 8.19 | ||||
| Current other receivables | 41.15 | 62.92 | 0.67 | -0.00 | |
| Current deferred tax assets | 4.44 | 0.32 | |||
| Short term receivables total | 63.82 | 62.92 | 63.25 | 98.74 | 51.54 |
| Cash and bank deposits | 74.35 | 60.90 | 92.62 | 101.23 | 116.54 |
| Cash and cash equivalents | 74.35 | 60.90 | 92.62 | 101.23 | 116.54 |
| Balance sheet total (assets) | 219.56 | 205.21 | 219.16 | 261.30 | 222.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 98.20 | ||||
| Retained earnings | - 103.95 | 0.08 | 35.89 | 19.69 | 30.26 |
| Profit of the financial year | 104.03 | 35.82 | -16.21 | 10.57 | -18.32 |
| Shareholders equity total | 148.28 | 85.89 | 69.69 | 80.26 | 61.94 |
| Provisions | 1.29 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 40.24 | 9.65 | 13.02 | 91.65 | 132.11 |
| Current owed to participating | 2.74 | 5.61 | |||
| Current owed to group member | 98.17 | 119.66 | 67.78 | ||
| Short-term deferred tax liabilities | 23.87 | 0.49 | |||
| Other non-interest bearing current liabilities | 4.43 | 11.00 | 16.80 | 14.71 | 28.07 |
| Current liabilities total | 71.28 | 119.31 | 149.48 | 179.75 | 160.18 |
| Balance sheet total (liabilities) | 219.56 | 205.21 | 219.16 | 261.30 | 222.12 |
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.