WISE WAY ApS
CVR number: 34880468
Kristiansdals Allé 10, Dalum 5250 Odense SV
ulrich@wiseway.dk
tel: 30487894
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 161.67 | -0.16 | -22.07 | -2.51 | -6.21 |
| Employee benefit expenses | -59.49 | ||||
| EBIT | 102.18 | -0.16 | -22.07 | -2.51 | -6.21 |
| Other financial expenses | -1.41 | -0.23 | -1.02 | -1.03 | -0.06 |
| Reduction non-current investment assets | -91.87 | ||||
| Pre-tax profit | 8.91 | -0.39 | -23.09 | -3.54 | -6.28 |
| Income taxes | -2.95 | 5.06 | 0.77 | 1.36 | |
| Net earnings | 5.96 | -0.39 | -18.03 | -2.77 | -4.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| Investments total | 5.06 | 5.06 | 5.06 | 5.06 | 5.06 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.25 | ||||
| Current other receivables | 3.60 | 3.90 | 2.95 | 3.18 | |
| Current deferred tax assets | 5.05 | 7.06 | 5.83 | 7.19 | |
| Short term receivables total | 5.05 | 5.85 | 10.96 | 8.78 | 10.38 |
| Cash and bank deposits | 230.63 | 164.75 | 147.44 | 145.84 | 136.83 |
| Cash and cash equivalents | 230.63 | 164.75 | 147.44 | 145.84 | 136.83 |
| Balance sheet total (assets) | 240.74 | 175.65 | 163.46 | 159.67 | 152.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 54.00 | ||||
| Retained earnings | 90.12 | 96.04 | 95.65 | 77.62 | 74.85 |
| Profit of the financial year | 5.96 | -0.39 | -18.03 | -2.77 | -4.91 |
| Shareholders equity total | 230.08 | 175.65 | 157.62 | 154.85 | 149.94 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.56 | 2.56 | |||
| Current owed to participating | 9.48 | 2.27 | 1.25 | 2.33 | |
| Other non-interest bearing current liabilities | 1.18 | 0.00 | 1.01 | 1.01 | |
| Current liabilities total | 10.66 | 0.00 | 5.84 | 4.83 | 2.33 |
| Balance sheet total (liabilities) | 240.74 | 175.65 | 163.46 | 159.67 | 152.26 |
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.