Nordic-Drop ApS
CVR number: 38750496
Lyongade 17 A, 2300 København S
jonasphedegaard@gmail.com
tel: 42717630
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 285.36 | 493.40 | 120.76 | -59.73 | - 130.28 |
| Employee benefit expenses | - 562.31 | - 590.02 | - 603.78 | - 505.88 | -0.29 |
| EBIT | - 847.67 | -96.62 | - 483.01 | - 565.61 | - 130.57 |
| Other financial income | 273.22 | 1 869.77 | 1.03 | 0.76 | 0.43 |
| Other financial expenses | -27.96 | 5.35 | -17.52 | -9.19 | -0.03 |
| Pre-tax profit | - 602.42 | 1 778.51 | - 499.50 | - 574.04 | - 130.16 |
| Income taxes | 132.53 | - 393.28 | |||
| Net earnings | - 469.88 | 1 385.23 | - 499.50 | - 574.04 | - 130.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 130.56 | ||||
| Inventories total | 130.56 | ||||
| Current trade debtors | 0.14 | ||||
| Current other receivables | 0.36 | 20.48 | 12.02 | 0.56 | |
| Current deferred tax assets | 132.53 | ||||
| Short term receivables total | 132.89 | 20.48 | 12.02 | 0.56 | 0.14 |
| Cash and bank deposits | 393.28 | 2 159.65 | 1 460.24 | 864.84 | 119.51 |
| Cash and cash equivalents | 393.28 | 2 159.65 | 1 460.24 | 864.84 | 119.51 |
| Balance sheet total (assets) | 526.17 | 2 180.13 | 1 472.26 | 865.39 | 250.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 60.42 | - 409.46 | 935.76 | 436.27 | - 137.78 |
| Profit of the financial year | - 469.88 | 1 385.23 | - 499.50 | - 574.04 | - 130.16 |
| Shareholders equity total | - 409.46 | 975.76 | 476.27 | -97.78 | - 227.94 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 27.00 | 15.00 | ||
| Current owed to participating | 907.71 | ||||
| Current owed to group member | 674.71 | 935.46 | 935.46 | 431.99 | |
| Short-term deferred tax liabilities | 260.75 | ||||
| Other non-interest bearing current liabilities | 27.92 | 263.91 | 60.54 | 0.72 | 31.16 |
| Current liabilities total | 935.63 | 1 204.36 | 995.99 | 963.17 | 478.15 |
| Balance sheet total (liabilities) | 526.17 | 2 180.13 | 1 472.26 | 865.39 | 250.21 |
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.