WB ELECTRONICS ApS
CVR number: 28867891
Kaj Munks Vej 11, 7400 Herning
mail@wbe.dk
tel: 96264409
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 151.43 | 5 893.30 | 5 548.44 | 4 952.25 | 4 816.54 |
| Employee benefit expenses | -1 370.99 | -1 639.77 | -1 428.04 | -1 465.98 | -1 557.98 |
| EBIT | 3 780.45 | 4 253.53 | 4 120.40 | 3 486.27 | 3 258.56 |
| Other financial income | 1.02 | 0.93 | 10.86 | 1.02 | 20.13 |
| Other financial expenses | - 407.45 | - 805.34 | -5.89 | -52.15 | -35.60 |
| Net income from associates (fin.) | 4.64 | 4.42 | |||
| Pre-tax profit | 3 378.66 | 3 453.55 | 4 125.36 | 3 435.14 | 3 243.09 |
| Income taxes | - 739.40 | - 758.87 | - 908.29 | - 756.50 | - 713.48 |
| Net earnings | 2 639.27 | 2 694.67 | 3 217.07 | 2 678.63 | 2 529.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 6.58 | ||||
| Investments total | 6.58 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 928.75 | 2 854.02 | 2 120.69 | 3 719.47 | 4 292.99 |
| Inventories total | 1 928.75 | 2 854.02 | 2 120.69 | 3 719.47 | 4 292.99 |
| Current trade debtors | 1 611.14 | 1 653.26 | 3 063.16 | 1 856.57 | 1 423.97 |
| Current other receivables | 5.64 | ||||
| Short term receivables total | 1 611.14 | 1 658.91 | 3 063.16 | 1 856.57 | 1 423.97 |
| Cash and bank deposits | 629.66 | 709.98 | 1 119.63 | 719.93 | 201.80 |
| Cash and cash equivalents | 629.66 | 709.98 | 1 119.63 | 719.93 | 201.80 |
| Balance sheet total (assets) | 4 176.13 | 5 222.90 | 6 303.48 | 6 295.96 | 5 918.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 600.00 | 2 650.00 | 3 200.00 | 2 650.00 | 2 500.00 |
| Retained earnings | -2 445.92 | -2 456.65 | -2 961.98 | -2 394.91 | -2 216.27 |
| Profit of the financial year | 2 639.27 | 2 694.67 | 3 217.07 | 2 678.63 | 2 529.61 |
| Shareholders equity total | 2 918.35 | 3 013.02 | 3 580.09 | 3 058.73 | 2 938.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 992.67 | 49.25 | 1 369.56 | ||
| Current owed to group member | 816.64 | 1 658.87 | 908.29 | 2 756.51 | 275.88 |
| Short-term deferred tax liabilities | 713.48 | ||||
| Other non-interest bearing current liabilities | 441.14 | 551.01 | 822.42 | 431.47 | 621.51 |
| Current liabilities total | 1 257.78 | 2 209.88 | 2 723.39 | 3 237.23 | 2 980.43 |
| Balance sheet total (liabilities) | 4 176.13 | 5 222.90 | 6 303.48 | 6 295.96 | 5 918.76 |
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.