MARIANNE NØRGAARD DESIGN ApS
CVR number: 34702543
Rungsted Havn 30, 2960 Rungsted Kyst
tel: 45864299
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 344.35 | 2 055.91 | 2 675.03 | 2 551.00 | 1 969.40 |
| Employee benefit expenses | -1 782.24 | -1 616.49 | -2 048.71 | -2 119.04 | -1 858.95 |
| Other operating expenses | -87.24 | ||||
| Total depreciation | - 223.09 | - 225.26 | - 194.70 | - 248.18 | - 177.70 |
| EBIT | 339.02 | 214.16 | 431.62 | 183.78 | - 154.49 |
| Other financial income | 0.01 | 0.15 | 0.09 | ||
| Other financial expenses | - 165.96 | - 150.02 | - 144.53 | - 145.53 | - 214.80 |
| Pre-tax profit | 173.06 | 64.13 | 287.10 | 38.40 | - 369.21 |
| Income taxes | -36.74 | -15.30 | -63.71 | -8.84 | 79.10 |
| Net earnings | 136.32 | 48.84 | 223.39 | 29.57 | - 290.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 270.00 | 180.00 | 90.00 | ||
| Intangible assets total | 270.00 | 180.00 | 90.00 | ||
| Land and waters | 4 410.28 | 4 324.16 | 4 238.03 | 4 151.91 | 4 065.78 |
| Machinery and equipment | 93.08 | 68.43 | 49.85 | 368.14 | 276.57 |
| Tangible assets total | 4 503.37 | 4 392.59 | 4 287.89 | 4 520.05 | 4 342.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 401.39 | 1 127.80 | 1 018.16 | 1 266.26 | 1 145.25 |
| Inventories total | 1 401.39 | 1 127.80 | 1 018.16 | 1 266.26 | 1 145.25 |
| Prepayments and accrued income | 4.85 | 9.05 | 13.28 | 21.13 | 8.80 |
| Current other receivables | 83.62 | 86.56 | 70.96 | 62.05 | 57.80 |
| Current deferred tax assets | 23.00 | 30.00 | |||
| Short term receivables total | 88.47 | 95.61 | 84.23 | 106.18 | 96.60 |
| Cash and bank deposits | 1 546.70 | 1 688.04 | 2 213.91 | 1 181.74 | 971.34 |
| Cash and cash equivalents | 1 546.70 | 1 688.04 | 2 213.91 | 1 181.74 | 971.34 |
| Balance sheet total (assets) | 7 809.92 | 7 484.04 | 7 694.19 | 7 074.23 | 6 555.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 56.50 | 58.50 | 57.20 | 58.90 |
| Retained earnings | 1 303.10 | 1 382.93 | 1 373.26 | 1 539.45 | 1 510.12 |
| Profit of the financial year | 136.32 | 48.84 | 223.39 | 29.57 | - 290.10 |
| Shareholders equity total | 1 574.73 | 1 568.26 | 1 735.15 | 1 706.22 | 1 358.91 |
| Provisions | 192.79 | 192.44 | 197.26 | 206.10 | 126.99 |
| Non-current loans from credit institutions | 3 112.59 | 3 023.25 | 2 961.92 | 3 019.04 | 3 084.09 |
| Non-current other liabilities | 1 250.00 | 1 000.00 | 1 000.00 | ||
| Non-current deferred tax liabilities | 1.78 | 750.00 | 500.00 | ||
| Non-current liabilities total | 4 364.37 | 4 023.25 | 3 961.92 | 3 769.04 | 3 584.09 |
| Current loans from credit institutions | 336.37 | 338.31 | 311.45 | 461.00 | 326.00 |
| Current trade creditors | 666.45 | 750.51 | 515.04 | 243.30 | 532.66 |
| Short-term deferred tax liabilities | 103.65 | 0.42 | 43.54 | ||
| Other non-interest bearing current liabilities | 571.58 | 610.85 | 929.82 | 688.58 | 626.89 |
| Current liabilities total | 1 678.04 | 1 700.09 | 1 799.86 | 1 392.88 | 1 485.55 |
| Balance sheet total (liabilities) | 7 809.92 | 7 484.04 | 7 694.19 | 7 074.23 | 6 555.55 |
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.