BW ApS
CVR number: 36467843
Tuborg Sundpark 3, 2900 Hellerup
bjarnewi@wind.mail.dk
tel: 40142660
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 159.32 | 251.88 | 66.97 | 13.80 |
| External services | -28.83 | - 100.22 | -55.16 | -16.54 |
| Gross profit | 130.50 | 151.66 | 11.81 | -2.73 |
| EBIT | 130.50 | 151.66 | 11.81 | -2.73 |
| Other financial income | 29.37 | 16.60 | -2.39 | |
| Income from other inv. held as non-curr. assets | 85.29 | |||
| Pre-tax profit | 159.87 | 168.26 | 9.42 | 82.56 |
| Income taxes | -35.17 | -37.00 | -2.07 | -19.17 |
| Net earnings | 124.70 | 131.26 | 7.35 | 63.39 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.10 | 0.72 | 0.62 | 0.62 |
| Short term receivables total | 0.10 | 0.72 | 0.62 | 0.62 |
| Other current investments | 168.81 | 313.98 | 311.61 | |
| Cash and bank deposits | 73.55 | 61.88 | 35.31 | 118.51 |
| Cash and cash equivalents | 242.36 | 375.86 | 346.92 | 118.51 |
| Balance sheet total (assets) | 242.46 | 376.58 | 347.54 | 119.13 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | -22.25 | - 358.00 | ||
| Other reserves | 295.47 | |||
| Retained earnings | 54.48 | 179.12 | 310.37 | |
| Profit of the financial year | 124.70 | 131.26 | 7.35 | 63.39 |
| Shareholders equity total | 229.17 | 360.37 | 345.47 | 50.86 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 2.17 | 3.00 | 2.07 | 68.27 |
| Other non-interest bearing current liabilities | 11.12 | 13.20 | 0.00 | |
| Current liabilities total | 13.29 | 16.21 | 2.07 | 68.27 |
| Balance sheet total (liabilities) | 242.46 | 376.58 | 347.54 | 119.13 |
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.