WAGNER DOMINO HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 75174012
Sandbjerg Strandvej 10, 7130 Juelsminde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 106.32 | - 106.09 | |||
| Gross profit | 684.76 | 3 608.29 | - 114.18 | - 106.32 | - 106.09 |
| Total depreciation | - 484.63 | ||||
| EBIT | 200.13 | 3 608.29 | - 114.18 | - 106.32 | - 106.09 |
| Other financial income | 1 166.33 | 1 399.59 | 315.07 | 1 687.05 | 1 663.69 |
| Other financial expenses | -11.62 | -29.03 | -2 550.65 | -5.06 | -1.62 |
| Net income from associates (fin.) | 361.93 | 859.77 | |||
| Pre-tax profit | 1 716.77 | 5 838.62 | -2 349.76 | 1 575.66 | 1 555.98 |
| Income taxes | - 299.47 | -1 101.07 | -7.22 | -1.83 | - 162.40 |
| Net earnings | 1 417.30 | 4 737.55 | -2 356.98 | 1 573.83 | 1 393.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 227.12 | ||||
| Tangible assets total | 4 227.12 | ||||
| Participating interests | 2 339.04 | ||||
| Investments total | 2 339.04 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 84.26 | ||||
| Prepayments and accrued income | 2.21 | 2.27 | 2.94 | 4.37 | |
| Current other receivables | 91.12 | 360.00 | 5.18 | ||
| Current deferred tax assets | 57.90 | 93.82 | 117.22 | 40.75 | |
| Short term receivables total | 235.49 | 456.09 | 125.34 | 45.12 | |
| Other current investments | 10 514.92 | 14 657.27 | 11 906.47 | 12 921.82 | 14 866.06 |
| Cash and bank deposits | 274.82 | 5 603.41 | 5 292.23 | 4 904.32 | 3 499.07 |
| Cash and cash equivalents | 10 789.74 | 20 260.69 | 17 198.70 | 17 826.14 | 18 365.14 |
| Balance sheet total (assets) | 17 591.39 | 20 716.78 | 17 324.04 | 17 871.25 | 18 365.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 260.00 | 260.00 | 260.00 | 260.00 | 260.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other reserves | 2 139.04 | ||||
| Retained earnings | 12 055.25 | 14 611.58 | 18 349.13 | 14 992.16 | 15 565.99 |
| Profit of the financial year | 1 417.30 | 4 737.55 | -2 356.98 | 1 573.83 | 1 393.57 |
| Shareholders equity total | 16 871.58 | 20 609.13 | 17 252.15 | 17 825.99 | 18 219.56 |
| Non-current other liabilities | 126.46 | ||||
| Non-current liabilities total | 126.46 | ||||
| Current trade creditors | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 |
| Current owed to participating | 104.78 | 17.68 | 36.89 | 10.27 | 30.27 |
| Short-term deferred tax liabilities | 278.39 | 22.43 | |||
| Other non-interest bearing current liabilities | 175.17 | 54.97 | 57.88 | ||
| Current liabilities total | 593.34 | 107.65 | 71.89 | 45.27 | 145.58 |
| Balance sheet total (liabilities) | 17 591.39 | 20 716.78 | 17 324.04 | 17 871.25 | 18 365.14 |
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.