Wisyer ApS
CVR number: 41665254
Dybendalsvej 6, 2720 Vanløse
rindelgudbergsen@gmail.com
tel: 29842888
www.wisyer.co
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 493.54 | 382.10 | 657.21 |
| Employee benefit expenses | - 400.46 | - 157.02 | - 142.89 |
| Total depreciation | -18.33 | ||
| EBIT | 93.08 | 225.08 | 495.98 |
| Other financial income | 0.00 | 0.06 | |
| Other financial expenses | -2.57 | -0.97 | -5.35 |
| Reduction non-current investment assets | -5.09 | ||
| Income from other inv. held as non-curr. assets | 0.15 | 1.94 | |
| Pre-tax profit | 85.42 | 224.26 | 492.64 |
| Income taxes | -22.48 | -52.80 | - 113.06 |
| Net earnings | 62.94 | 171.46 | 379.58 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 165.00 | ||
| Tangible assets total | 165.00 | ||
| Investments total | |||
| Non-current loans receivable | 5.81 | 60.69 | 219.61 |
| Long term receivables total | 5.81 | 60.69 | 219.61 |
| Inventories total | |||
| Current trade debtors | 148.98 | 92.46 | 88.36 |
| Current other receivables | 5.81 | 3.66 | |
| Short term receivables total | 148.98 | 98.27 | 92.02 |
| Cash and bank deposits | 15.47 | 24.24 | 73.94 |
| Cash and cash equivalents | 15.47 | 24.24 | 73.94 |
| Balance sheet total (assets) | 170.25 | 183.19 | 550.57 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 113.00 | - 150.06 | -96.40 |
| Profit of the financial year | 62.94 | 171.46 | 379.58 |
| Shareholders equity total | -10.06 | 61.40 | 323.19 |
| Provisions | 6.05 | ||
| Non-current liabilities total | |||
| Current trade creditors | 20.66 | 12.50 | 12.70 |
| Other non-interest bearing current liabilities | 159.65 | 109.29 | 208.64 |
| Current liabilities total | 180.31 | 121.79 | 221.34 |
| Balance sheet total (liabilities) | 170.25 | 183.19 | 550.57 |
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.