West Bådudstyr ApS
CVR number: 31879280
Vestre Havnevej 1, 4600 Køge
tel: 56634080
www.1west.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 68.40 | 1 596.45 | 1 380.24 | 295.74 | 2 015.02 |
| Employee benefit expenses | - 480.00 | - 653.42 | - 692.79 | - 650.82 | |
| Total depreciation | -5.00 | -5.00 | -43.91 | -56.87 | |
| EBIT | 68.40 | 1 111.46 | 721.83 | - 440.95 | 1 307.32 |
| Other financial income | 0.20 | 0.57 | |||
| Other financial expenses | -0.33 | -28.97 | -15.37 | -25.06 | -12.86 |
| Pre-tax profit | 68.07 | 1 082.49 | 706.46 | - 465.82 | 1 295.03 |
| Income taxes | - 106.54 | - 155.87 | 102.26 | - 287.91 | |
| Net earnings | 68.07 | 975.95 | 550.59 | - 363.55 | 1 007.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.00 | 15.00 | 230.46 | 173.59 | |
| Tangible assets total | 20.00 | 15.00 | 230.46 | 173.59 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 25.00 | 838.21 | 860.73 | 1 035.52 | 1 100.50 |
| Inventories total | 25.00 | 838.21 | 860.73 | 1 035.52 | 1 100.50 |
| Current trade debtors | 39.30 | 6.00 | 3.03 | 18.34 | |
| Prepayments and accrued income | 24.41 | 21.34 | 23.60 | 32.84 | |
| Current other receivables | 0.40 | ||||
| Current deferred tax assets | 96.18 | 110.27 | |||
| Short term receivables total | 63.71 | 123.92 | 136.90 | 51.18 | |
| Cash and bank deposits | 20.15 | 802.59 | 381.65 | 6.64 | 551.51 |
| Cash and cash equivalents | 20.15 | 802.59 | 381.65 | 6.64 | 551.51 |
| Balance sheet total (assets) | 45.15 | 1 724.51 | 1 381.30 | 1 409.52 | 1 876.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 61.00 | |||
| Retained earnings | -1 071.55 | -1 003.48 | -84.73 | 465.86 | 41.30 |
| Profit of the financial year | 68.07 | 975.95 | 550.59 | - 363.55 | 1 007.13 |
| Shareholders equity total | - 878.48 | 97.47 | 648.06 | 227.30 | 1 234.43 |
| Provisions | 5.65 | 7.99 | 6.47 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 210.47 | ||||
| Current trade creditors | 5.00 | 22.73 | 21.52 | 97.77 | 33.12 |
| Short-term deferred tax liabilities | 100.89 | 167.23 | |||
| Other non-interest bearing current liabilities | 918.63 | 1 497.78 | 703.73 | 873.99 | 435.54 |
| Current liabilities total | 923.63 | 1 621.40 | 725.25 | 1 182.22 | 635.89 |
| Balance sheet total (liabilities) | 45.15 | 1 724.51 | 1 381.30 | 1 409.52 | 1 876.79 |
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.