Wantzin Ejendomsadvokater Advokatanpartsselskab — Credit Rating and Financial Key Figures
CVR number: 38650823
Adelgade 15, 1304 København K
info@wzn.dk
tel: 33131135
www.wzn.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 935.71 | 11 766.65 | 11 496.75 | 16 123.97 | 18 313.30 |
| Employee benefit expenses | -8 762.32 | -10 090.21 | -9 189.93 | -12 298.19 | -12 641.75 |
| Total depreciation | -1 089.68 | -1 078.06 | - 850.50 | - 847.22 | - 333.78 |
| EBIT | 1 083.71 | 598.39 | 1 456.32 | 2 978.56 | 5 337.78 |
| Other financial income | 165.22 | 173.19 | |||
| Other financial expenses | -20.25 | -26.01 | -37.33 | - 392.37 | - 301.04 |
| Pre-tax profit | 1 063.46 | 572.38 | 1 418.99 | 2 751.41 | 5 209.93 |
| Income taxes | - 122.75 | - 216.45 | - 327.22 | - 647.33 | -1 251.75 |
| Net earnings | 940.71 | 355.93 | 1 091.76 | 2 104.08 | 3 958.18 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 2 108.86 | 1 528.81 | 948.76 | 1 354.89 | 1 067.63 |
| Intangible assets total | 2 108.86 | 1 528.81 | 948.76 | 1 354.89 | 1 067.63 |
| Buildings | 261.68 | 199.48 | 116.15 | 71.69 | 27.53 |
| Machinery and equipment | 648.03 | 248.67 | 61.55 | 3.20 | 0.85 |
| Tangible assets total | 909.71 | 448.15 | 177.70 | 74.89 | 28.38 |
| Other receivables | 378.64 | 384.32 | 395.85 | 407.73 | 413.84 |
| Investments total | 378.64 | 384.32 | 395.85 | 407.73 | 413.84 |
| Non-current loans receivable | 6 000.00 | 6 750.00 | 8 289.64 | ||
| Long term receivables total | 6 000.00 | 6 750.00 | 8 289.64 | ||
| Inventories total | |||||
| Current trade debtors | 535.71 | 531.02 | 1 818.70 | 1 206.92 | 648.51 |
| Prepayments and accrued income | 5.61 | 6.03 | 12.67 | 146.02 | |
| Current other receivables | 410.16 | 391.43 | 4 288.05 | 2 777.67 | 2 499.97 |
| Current deferred tax assets | 1.08 | 41.35 | 65.40 | 60.35 | |
| Short term receivables total | 946.94 | 969.41 | 6 178.17 | 4 057.61 | 3 294.49 |
| Cash and bank deposits | 4 152.09 | 3 423.73 | 359.10 | 1 558.59 | 5 024.49 |
| Cash and cash equivalents | 4 152.09 | 3 423.73 | 359.10 | 1 558.59 | 5 024.49 |
| Balance sheet total (assets) | 8 496.24 | 6 754.42 | 14 059.59 | 14 203.70 | 18 118.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 940.00 | 355.00 | 2 549.77 | 1 232.32 | 1 363.64 |
| Retained earnings | 1 642.83 | 2 228.54 | 34.70 | - 105.86 | 634.58 |
| Profit of the financial year | 940.71 | 355.93 | 1 091.76 | 2 104.08 | 3 958.18 |
| Shareholders equity total | 3 573.54 | 2 989.47 | 3 726.23 | 3 280.54 | 6 006.40 |
| Provisions | 2.98 | ||||
| Non-current trade creditors | 212.72 | ||||
| Non-current liabilities total | 212.72 | ||||
| Current loans from credit institutions | 500.00 | 500.00 | |||
| Current trade creditors | 309.82 | 132.86 | 1 515.03 | 3 307.01 | |
| Current owed to group member | 579.00 | 618.92 | 819.14 | 366.73 | 1 009.01 |
| Short-term deferred tax liabilities | 81.25 | 200.22 | 366.73 | 642.28 | 1 188.42 |
| Other non-interest bearing current liabilities | 3 549.73 | 2 135.99 | 8 968.34 | 8 399.13 | 6 604.65 |
| Accruals and deferred income | 46.28 | ||||
| Current liabilities total | 4 709.98 | 3 764.95 | 10 333.35 | 10 923.16 | 12 109.09 |
| Balance sheet total (liabilities) | 8 496.24 | 6 754.42 | 14 059.59 | 14 203.70 | 18 118.47 |
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.