WIZETECH ApS
CVR number: 35822496
Spangsbjerg Alle 26, 8800 Viborg
info@hsinstallation.dk
tel: 27645320
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 127.28 | -4.94 | -6.22 | -2.95 | -2.04 |
| Employee benefit expenses | -77.24 | ||||
| EBIT | 50.04 | -4.94 | -6.22 | -2.95 | -2.04 |
| Other financial income | 1.10 | ||||
| Other financial expenses | -1.02 | -2.03 | -0.77 | -0.01 | |
| Pre-tax profit | 49.02 | -4.94 | -8.14 | -3.72 | -0.94 |
| Income taxes | -10.80 | 1.09 | -1.93 | 0.83 | 0.21 |
| Net earnings | 38.21 | -3.85 | -10.07 | -2.89 | -0.73 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1.20 | 1.96 | 28.89 | ||
| Current other receivables | 0.02 | ||||
| Current deferred tax assets | 3.55 | 4.63 | 1.61 | 0.82 | 0.21 |
| Short term receivables total | 3.55 | 4.63 | 2.81 | 2.78 | 29.11 |
| Cash and bank deposits | 175.35 | 38.00 | 29.59 | 26.00 | 0.04 |
| Cash and cash equivalents | 175.35 | 38.00 | 29.59 | 26.00 | 0.04 |
| Balance sheet total (assets) | 178.90 | 42.63 | 32.40 | 28.78 | 29.16 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 52.00 | 52.00 | 52.00 | 52.00 | 52.00 |
| Retained earnings | -50.79 | -12.57 | -16.43 | -26.50 | -29.39 |
| Profit of the financial year | 38.21 | -3.85 | -10.07 | -2.89 | -0.73 |
| Shareholders equity total | 39.43 | 35.57 | 25.50 | 22.61 | 21.87 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to group member | 21.49 | 0.83 | 0.86 | 1.60 | |
| Other non-interest bearing current liabilities | 112.98 | 1.23 | 1.04 | 1.17 | 0.68 |
| Current liabilities total | 139.47 | 7.06 | 6.90 | 6.17 | 7.28 |
| Balance sheet total (liabilities) | 178.90 | 42.63 | 32.39 | 28.78 | 29.16 |
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.