3W Industri Service ApS — Credit Rating and Financial Key Figures
CVR number: 39107848
Garbæksvej 2, 5330 Munkebo
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 701.72 | 39 278.46 | 46 375.36 | 22 887.76 | 17 812.92 |
| Employee benefit expenses | -11 607.48 | -21 545.79 | -18 052.73 | -16 481.06 | -13 199.72 |
| Other operating expenses | -1 157.95 | ||||
| Total depreciation | - 301.65 | - 297.39 | - 409.25 | - 720.58 | - 595.83 |
| EBIT | -1 207.42 | 17 435.28 | 26 755.42 | 5 686.12 | 4 017.37 |
| Other financial income | 136.88 | 788.22 | 473.90 | 362.15 | |
| Other financial expenses | -79.35 | - 484.92 | - 427.08 | -39.86 | - 880.91 |
| Pre-tax profit | -1 149.89 | 16 950.35 | 27 116.57 | 6 120.17 | 3 498.62 |
| Income taxes | 251.90 | -3 739.93 | -5 982.97 | -1 493.16 | - 779.81 |
| Net earnings | - 897.99 | 13 210.43 | 21 133.59 | 4 627.00 | 2 718.81 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 136.44 | 126.72 | 476.14 | 447.80 | 324.48 |
| Machinery and equipment | 1 340.61 | 366.29 | 1 215.11 | 1 255.03 | 1 557.84 |
| Tangible assets total | 1 477.05 | 493.01 | 1 691.25 | 1 702.83 | 1 882.33 |
| Holdings in group member companies | 42.98 | ||||
| Other non-current investments | - 135.00 | ||||
| Investments total | 177.98 | ||||
| Deferred tax assets | 251.20 | ||||
| Long term receivables total | 251.20 | ||||
| Finished products/goods | 785.80 | 1 028.25 | |||
| Inventories total | 785.80 | 1 028.25 | |||
| Current trade debtors | 3 335.01 | 21 871.36 | 12 009.74 | 9 019.14 | 15 733.48 |
| Current amounts owed by group member comp. | 244.96 | 9 003.21 | 78.38 | 3 187.81 | |
| Current owed by particip. interest comp. | 155.15 | ||||
| Prepayments and accrued income | 53.28 | 135.21 | |||
| Current other receivables | 2 028.66 | 14 093.13 | 1 452.97 | 3 707.52 | 4 550.40 |
| Short term receivables total | 5 363.67 | 36 209.45 | 22 621.08 | 12 858.32 | 23 606.90 |
| Cash and bank deposits | 244.20 | 1 472.08 | 14 685.39 | 1 902.15 | 1 827.05 |
| Cash and cash equivalents | 244.20 | 1 472.08 | 14 685.39 | 1 902.15 | 1 827.05 |
| Balance sheet total (assets) | 7 336.13 | 38 174.55 | 38 997.72 | 17 249.11 | 28 522.49 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 12 000.00 | 20 000.00 | |||
| Retained earnings | 2 051.47 | -10 846.52 | -17 636.09 | 3 497.50 | 8 124.50 |
| Profit of the financial year | - 897.99 | 13 210.43 | 21 133.59 | 4 627.00 | 2 718.81 |
| Shareholders equity total | 1 203.48 | 14 413.91 | 23 547.50 | 8 174.50 | 10 893.31 |
| Non-current other liabilities | 2 905.00 | 313.10 | 736.80 | 958.40 | |
| Non-current deferred tax liabilities | 1 682.87 | 1 208.50 | 212.69 | ||
| Non-current liabilities total | 1 682.87 | 4 113.50 | 525.79 | 736.80 | 958.40 |
| Current loans from credit institutions | 864.49 | 1 870.98 | 891.70 | 33.35 | |
| Current trade creditors | 467.89 | 9 420.49 | 1 556.20 | 610.76 | 5 174.86 |
| Current owed to participating | 575.94 | 1 328.37 | |||
| Current owed to group member | 552.10 | 81.34 | 3 085.03 | 7 155.61 | |
| Short-term deferred tax liabilities | 583.73 | 8 574.87 | 1 069.46 | 567.88 | |
| Other non-interest bearing current liabilities | 2 565.30 | 7 114.66 | 3 901.64 | 3 539.20 | 2 444.07 |
| Current liabilities total | 4 449.77 | 19 647.13 | 14 924.42 | 8 337.81 | 16 670.77 |
| Balance sheet total (liabilities) | 7 336.13 | 38 174.55 | 38 997.72 | 17 249.11 | 28 522.49 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.