WIMA/SOLUS ApS — Credit Rating and Financial Key Figures
CVR number: 42417920
Lisenborgvej 6, Bølling 6900 Skjern
tel: 21658511
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 913.15 | 3 170.78 | 3 063.18 |
| Employee benefit expenses | - 127.70 | -1 654.66 | -2 407.48 |
| Total depreciation | -31.96 | - 117.80 | - 127.42 |
| EBIT | 753.49 | 1 398.32 | 528.28 |
| Other financial expenses | -10.00 | -27.88 | - 100.64 |
| Pre-tax profit | 743.49 | 1 370.44 | 427.64 |
| Income taxes | - 164.67 | - 302.20 | - 103.56 |
| Net earnings | 578.82 | 1 068.24 | 324.07 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 960.00 | ||
| Intangible assets total | 960.00 | ||
| Land and waters | 1 076.63 | ||
| Machinery and equipment | 831.50 | 914.78 | 1 273.96 |
| Tangible assets total | 831.50 | 914.78 | 2 350.59 |
| Investments total | |||
| Long term receivables total | |||
| Semifinished products | 618.25 | ||
| Finished products/goods | 41.70 | 1 226.26 | |
| Inventories total | 41.70 | 1 844.51 | |
| Current trade debtors | 575.66 | 1 011.86 | 1 157.70 |
| Prepayments and accrued income | 28.82 | 31.74 | 76.22 |
| Current other receivables | 228.06 | 580.57 | 242.25 |
| Short term receivables total | 832.54 | 1 624.16 | 1 476.17 |
| Cash and bank deposits | 51.43 | 799.19 | |
| Cash and cash equivalents | 51.43 | 799.19 | |
| Balance sheet total (assets) | 1 715.47 | 3 379.83 | 6 631.26 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 578.00 | 1 068.00 | 160.00 |
| Retained earnings | - 578.00 | -1 067.18 | - 158.94 |
| Profit of the financial year | 578.82 | 1 068.24 | 324.07 |
| Shareholders equity total | 618.82 | 1 109.06 | 365.13 |
| Provisions | 40.46 | 61.22 | 129.21 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 1 183.37 | ||
| Current trade creditors | 261.54 | 1 008.54 | 957.78 |
| Current owed to group member | 632.36 | 415.12 | 3 779.84 |
| Short-term deferred tax liabilities | 124.21 | 281.44 | 35.57 |
| Other non-interest bearing current liabilities | 38.09 | 504.46 | 180.36 |
| Current liabilities total | 1 056.19 | 2 209.55 | 6 136.92 |
| Balance sheet total (liabilities) | 1 715.47 | 3 379.83 | 6 631.26 |
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.