Willy Nielsens Eftf. ApS
CVR number: 42926671
Jenny Kammersgaards Vej 3, 8700 Horsens
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 5 645.27 | 5 403.02 |
Employee benefit expenses | -4 685.79 | -4 524.73 |
Other operating expenses | - 169.11 | |
Total depreciation | - 358.41 | - 378.89 |
EBIT | 601.08 | 330.28 |
Other financial expenses | - 100.55 | - 119.67 |
Pre-tax profit | 500.52 | 210.62 |
Income taxes | - 129.25 | -60.15 |
Net earnings | 371.27 | 150.46 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 151.33 | 75.67 |
Intangible assets total | 151.33 | 75.67 |
Machinery and equipment | 2 261.76 | 1 789.43 |
Tangible assets total | 2 261.76 | 1 789.43 |
Other receivables | 175.00 | 175.00 |
Investments total | 175.00 | 175.00 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 1 668.11 | 1 826.49 |
Prepayments and accrued income | 64.87 | 58.23 |
Current other receivables | 116.38 | 71.07 |
Short term receivables total | 1 849.35 | 1 955.78 |
Cash and bank deposits | 315.69 | |
Cash and cash equivalents | 315.69 | |
Balance sheet total (assets) | 4 437.45 | 4 311.58 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 400.00 | 400.00 |
Other reserves | 230.00 | 230.00 |
Retained earnings | - 240.34 | 130.94 |
Profit of the financial year | 371.27 | 150.46 |
Shareholders equity total | 760.94 | 911.40 |
Provisions | 129.22 | 107.54 |
Non-current leasing loans | 1 090.99 | 724.38 |
Non-current liabilities total | 1 090.99 | 724.38 |
Current loans from credit institutions | 461.36 | 377.51 |
Current trade creditors | 491.10 | 653.97 |
Short-term deferred tax liabilities | 69.89 | 88.14 |
Other non-interest bearing current liabilities | 1 433.94 | 1 448.64 |
Current liabilities total | 2 456.29 | 2 568.26 |
Balance sheet total (liabilities) | 4 437.45 | 4 311.58 |
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.