Norbert Andersen Holding ApS
CVR number: 41015586
Rudbølvej 2, 8600 Silkeborg
tel: 20240545
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -9.47 | -6.14 | -6.52 | -3.62 |
| EBIT | -9.47 | -6.14 | -6.52 | -3.62 |
| Other financial income | 4.71 | |||
| Other financial expenses | -7.40 | -8.31 | -11.40 | -2.43 |
| Net income from associates (fin.) | 352.80 | 253.73 | 371.92 | |
| Pre-tax profit | -16.87 | 338.35 | 235.81 | 370.59 |
| Income taxes | 2.84 | 3.18 | 3.94 | |
| Net earnings | -14.03 | 341.53 | 239.75 | 370.59 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 360.00 | 320.00 | 280.00 | 240.00 |
| Investments total | 360.00 | 320.00 | 280.00 | 240.00 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 92.20 | 87.71 | 163.22 | 47.07 |
| Short term receivables total | 92.20 | 87.71 | 163.22 | 47.07 |
| Cash and bank deposits | 39.49 | 432.53 | 866.35 | 881.17 |
| Cash and cash equivalents | 39.49 | 432.53 | 866.35 | 881.17 |
| Balance sheet total (assets) | 491.69 | 840.24 | 1 309.56 | 1 168.25 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 | ||
| Other reserves | 0.00 | |||
| Retained earnings | -14.03 | 209.70 | 327.45 | |
| Profit of the financial year | -14.03 | 341.53 | 239.75 | 370.59 |
| Shareholders equity total | 25.97 | 367.50 | 607.25 | 860.04 |
| Provisions | -0.00 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 367.40 | 374.75 | ||
| Current owed to group member | 3.96 | 8.46 | 124.04 | |
| Short-term deferred tax liabilities | 89.36 | 84.54 | 115.28 | |
| Other non-interest bearing current liabilities | 457.99 | 303.21 | ||
| Current liabilities total | 465.73 | 472.74 | 702.31 | 308.21 |
| Balance sheet total (liabilities) | 491.69 | 840.24 | 1 309.56 | 1 168.25 |
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.