WISHBONE ApS — Credit Rating and Financial Key Figures
CVR number: 31603609
Rosenborggade 2, 1130 København K
kaare@wishbone.dk
tel: 20223333
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 874.12 | - 163.04 | 51.52 | 698.16 | 708.75 |
| Employee benefit expenses | -2 724.19 | - 744.01 | - 642.19 | - 683.92 | - 207.71 |
| Total depreciation | -17.18 | ||||
| EBIT | 132.75 | - 907.05 | - 590.67 | 14.24 | 501.04 |
| Other financial income | 16.37 | 149.38 | 1.44 | 1.71 | 5.78 |
| Other financial expenses | -1.92 | -7.61 | -19.42 | -38.18 | -41.84 |
| Pre-tax profit | 147.20 | - 765.28 | - 608.65 | -22.23 | 464.98 |
| Income taxes | -36.12 | 194.75 | 132.45 | 1.26 | - 108.08 |
| Net earnings | 111.08 | - 570.53 | - 476.20 | -20.97 | 356.90 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12.80 | ||||
| Investments total | 12.80 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10.00 | 10.00 | 43.75 | 812.90 | |
| Current amounts owed by group member comp. | 377.86 | 33.13 | 51.65 | ||
| Current owed by particip. interest comp. | 8.97 | 14.04 | |||
| Prepayments and accrued income | 14.39 | 16.10 | 28.30 | 15.19 | 14.96 |
| Current other receivables | 170.79 | 2.80 | |||
| Current deferred tax assets | 95.09 | 204.39 | 283.31 | 154.68 | 45.65 |
| Short term receivables total | 497.33 | 401.28 | 388.49 | 230.50 | 890.35 |
| Cash and bank deposits | 519.73 | 29.24 | 307.89 | 376.95 | 19.85 |
| Cash and cash equivalents | 519.73 | 29.24 | 307.89 | 376.95 | 19.85 |
| Balance sheet total (assets) | 1 017.06 | 430.52 | 696.38 | 607.45 | 923.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 481.18 | 592.27 | 21.73 | - 454.47 | - 475.44 |
| Profit of the financial year | 111.08 | - 570.53 | - 476.20 | -20.97 | 356.90 |
| Shareholders equity total | 717.27 | 146.73 | - 329.47 | - 350.44 | 6.45 |
| Non-current owed to group member | 224.57 | 48.99 | 889.59 | 797.83 | 679.45 |
| Non-current liabilities total | 224.57 | 48.99 | 889.59 | 797.83 | 679.45 |
| Current loans from credit institutions | 4.69 | ||||
| Current trade creditors | 1.84 | 0.18 | 1.25 | 72.79 | 10.45 |
| Current owed to participating | 3.14 | ||||
| Other non-interest bearing current liabilities | 73.39 | 229.92 | 131.87 | 87.27 | 226.66 |
| Current liabilities total | 75.22 | 234.80 | 136.26 | 160.07 | 237.11 |
| Balance sheet total (liabilities) | 1 017.06 | 430.52 | 696.38 | 607.45 | 923.00 |
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.