Paint Wave Inspection ApS — Credit Rating and Financial Key Figures
CVR number: 39991527
Østre Alle 2, 9530 Støvring
picassolasse@hotmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 488.68 | 386.26 | 79.93 | 34.63 | 1.07 |
| Employee benefit expenses | - 312.21 | - 489.91 | -78.37 | -4.56 | |
| Total depreciation | -3.20 | -3.20 | -3.20 | -6.40 | |
| EBIT | 173.27 | - 106.85 | -1.64 | 23.67 | 1.07 |
| Other financial expenses | -0.01 | -0.57 | -2.52 | -1.23 | -0.08 |
| Pre-tax profit | 173.25 | - 107.42 | -4.16 | 22.44 | 0.98 |
| Income taxes | -38.13 | 23.45 | 0.50 | -5.00 | -0.23 |
| Net earnings | 135.13 | -83.97 | -3.66 | 17.45 | 0.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 12.80 | 9.60 | 6.40 | 269.90 | |
| Tangible assets total | 12.80 | 9.60 | 6.40 | 269.90 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 6.90 | 4.50 | 3.00 | ||
| Inventories total | 6.90 | 4.50 | 3.00 | ||
| Current trade debtors | 42.44 | 19.40 | 5.10 | ||
| Current other receivables | 3.35 | 4.85 | 4.85 | ||
| Current deferred tax assets | 23.28 | 32.78 | 40.78 | 29.51 | |
| Short term receivables total | 45.79 | 23.28 | 52.18 | 50.73 | 34.36 |
| Cash and bank deposits | 247.55 | 166.41 | 55.61 | 81.41 | 92.00 |
| Cash and cash equivalents | 247.55 | 166.41 | 55.61 | 81.41 | 92.00 |
| Balance sheet total (assets) | 306.14 | 199.28 | 121.09 | 136.64 | 399.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 135.13 | 51.16 | 47.50 | 64.95 | |
| Profit of the financial year | 135.13 | -83.97 | -3.66 | 17.45 | 0.75 |
| Shareholders equity total | 185.13 | 101.16 | 97.50 | 114.95 | 115.70 |
| Provisions | 0.18 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 12.00 | 3.79 | 1.25 | ||
| Current owed to participating | 2.11 | 7.71 | 8.44 | 266.74 | |
| Short-term deferred tax liabilities | 37.95 | 37.95 | |||
| Other non-interest bearing current liabilities | 70.88 | 54.27 | 15.88 | 12.00 | 16.82 |
| Current liabilities total | 120.83 | 98.12 | 23.59 | 21.69 | 283.56 |
| Balance sheet total (liabilities) | 306.14 | 199.28 | 121.09 | 136.64 | 399.26 |
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.