NexGen A/S — Credit Rating and Financial Key Figures
CVR number: 41102861
Gydevang 2 A, 3450 Allerød
jesper.glar.nielsen@nexgen.eu
tel: 53624578
www.nexgen.eu
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 911.25 | 715.00 | 5 203.28 | 4 030.51 |
| Employee benefit expenses | -1 203.85 | -1 703.26 | -1 723.60 | -2 095.74 |
| Total depreciation | -17.09 | -79.70 | ||
| EBIT | -2 115.10 | - 988.26 | 3 462.60 | 1 855.06 |
| Other financial income | 235.59 | 61.54 | 269.58 | 244.00 |
| Other financial expenses | - 127.01 | - 206.27 | - 358.34 | - 393.11 |
| Pre-tax profit | -2 006.52 | -1 133.00 | 3 373.84 | 1 705.96 |
| Income taxes | -61.82 | - 375.35 | ||
| Net earnings | -2 006.52 | -1 133.00 | 3 312.02 | 1 330.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 285.64 | 536.02 | ||
| Intangible assets total | 285.64 | 536.02 | ||
| Buildings | 153.79 | 257.68 | ||
| Tangible assets total | 153.79 | 257.68 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 154.47 | 3 369.04 | 2 240.48 | 1 727.89 |
| Advance payments | 127.57 | 1 294.66 | 691.31 | 584.60 |
| Inventories total | 282.04 | 4 663.70 | 2 931.78 | 2 312.49 |
| Current trade debtors | 88.47 | 450.14 | 799.42 | 2 213.25 |
| Prepayments and accrued income | 3.33 | 14.10 | 106.23 | |
| Current other receivables | 100.24 | 57.70 | 121.52 | 67.98 |
| Short term receivables total | 192.04 | 507.84 | 935.04 | 2 387.46 |
| Cash and bank deposits | 1 127.18 | 2 057.23 | 1 680.65 | 3 262.82 |
| Cash and cash equivalents | 1 127.18 | 2 057.23 | 1 680.65 | 3 262.82 |
| Balance sheet total (assets) | 1 601.26 | 7 228.77 | 5 986.90 | 8 756.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 |
| Other reserves | 222.80 | 418.10 | ||
| Retained earnings | -2 006.52 | -3 362.32 | - 245.60 | |
| Profit of the financial year | -2 006.52 | -1 133.00 | 3 312.02 | 1 330.61 |
| Shareholders equity total | -1 606.52 | -2 739.52 | 572.50 | 1 903.11 |
| Provisions | 61.82 | 126.82 | ||
| Non-current owed to group member | 2 268.23 | 3 469.73 | 3 346.43 | 3 446.54 |
| Non-current liabilities total | 2 268.23 | 3 469.73 | 3 346.43 | 3 446.54 |
| Advances received | 295.09 | 4 052.86 | ||
| Current trade creditors | 314.69 | 1 643.93 | 1 508.49 | 2 613.29 |
| Current owed to participating | 7.33 | |||
| Short-term deferred tax liabilities | 310.35 | |||
| Other non-interest bearing current liabilities | 322.44 | 801.77 | 497.66 | 356.35 |
| Current liabilities total | 939.55 | 6 498.56 | 2 006.15 | 3 280.00 |
| Balance sheet total (liabilities) | 1 601.26 | 7 228.77 | 5 986.90 | 8 756.47 |
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.