Nomy ApS
CVR number: 39891735
Drosselvej 5, 8800 Viborg
thomas@myrvoll.dk
tel: 60558009
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 135.33 | 155.90 | 119.21 | 134.68 | 145.32 |
| Total depreciation | -13.24 | -13.24 | |||
| EBIT | 135.33 | 155.90 | 119.21 | 121.44 | 132.08 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -84.98 | -18.70 | -50.33 | -51.88 | -86.17 |
| Pre-tax profit | 50.35 | 137.20 | 68.88 | 69.56 | 45.93 |
| Income taxes | -12.58 | -30.84 | -19.84 | -18.85 | -13.00 |
| Net earnings | 37.76 | 106.36 | 49.04 | 50.71 | 32.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 161.78 | 1 148.54 | 1 135.30 | ||
| Tangible assets total | 1 161.78 | 1 148.54 | 1 135.30 | ||
| Participating interests | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Investments total | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.50 | 93.75 | 101.25 | ||
| Short term receivables total | 87.50 | 93.75 | 101.25 | ||
| Cash and bank deposits | 95.99 | 110.32 | |||
| Cash and cash equivalents | 95.99 | 110.32 | |||
| Balance sheet total (assets) | 596.00 | 610.32 | 1 749.27 | 1 742.29 | 1 736.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 37.76 | 144.12 | 193.16 | 243.87 | |
| Profit of the financial year | 37.76 | 106.36 | 49.04 | 50.71 | 32.93 |
| Shareholders equity total | 87.76 | 194.12 | 243.16 | 293.87 | 326.80 |
| Non-current loans from credit institutions | 450.00 | 1 287.22 | 1 272.85 | 1 240.14 | |
| Non-current other liabilities | 22.50 | 22.50 | 22.50 | ||
| Non-current liabilities total | 450.00 | 1 309.72 | 1 295.35 | 1 262.64 | |
| Current loans from credit institutions | 340.00 | 107.50 | 107.50 | 107.50 | |
| Current owed to participating | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| Short-term deferred tax liabilities | 12.58 | 30.84 | 13.84 | 8.85 | 3.00 |
| Other non-interest bearing current liabilities | 35.20 | 34.90 | 64.60 | 26.27 | 26.16 |
| Current liabilities total | 58.23 | 416.20 | 196.39 | 153.07 | 147.12 |
| Balance sheet total (liabilities) | 596.00 | 610.32 | 1 749.27 | 1 742.29 | 1 736.55 |
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.