N.E. 2021 ApS — Credit Rating and Financial Key Figures
CVR number: 32302432
Harald Hejns Alle 25, 2860 Søborg
niels@eindom.dk
tel: 70209079
www.vinterservice.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 773.99 | 852.50 | 1 624.93 | 76.63 | 30.06 |
| Employee benefit expenses | -0.49 | ||||
| Other operating expenses | - 600.78 | ||||
| Total depreciation | - 262.43 | - 262.43 | - 244.57 | ||
| EBIT | 511.07 | 590.07 | 779.57 | 76.63 | 30.06 |
| Other financial income | 0.20 | 3.71 | |||
| Other financial expenses | -0.23 | -2.74 | -0.57 | -0.01 | |
| Pre-tax profit | 511.04 | 591.04 | 779.00 | 76.63 | 30.06 |
| Income taxes | - 115.01 | - 131.34 | - 184.57 | -18.13 | -8.36 |
| Net earnings | 396.03 | 459.70 | 594.43 | 58.50 | 21.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 992.02 | 796.40 | |||
| Intangible assets total | 992.02 | 796.40 | |||
| Machinery and equipment | 115.77 | 48.95 | |||
| Tangible assets total | 115.77 | 48.95 | |||
| Other receivables | 19.20 | ||||
| Investments total | 19.20 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 58.33 | 131.53 | |||
| Current amounts owed by group member comp. | 2 277.34 | 1 954.88 | 1 341.38 | 1 118.27 | 119.67 |
| Short term receivables total | 2 277.34 | 2 013.20 | 1 341.38 | 1 249.80 | 119.67 |
| Cash and bank deposits | 9.93 | 155.67 | |||
| Cash and cash equivalents | 9.93 | 155.67 | |||
| Balance sheet total (assets) | 3 404.32 | 2 868.49 | 1 497.05 | 1 249.80 | 119.67 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 393.02 | 1 112.00 | |||
| Retained earnings | - 396.03 | 459.70 | -57.87 | 0.63 | |
| Profit of the financial year | 396.03 | 459.70 | 594.43 | 58.50 | 21.70 |
| Shareholders equity total | 2 473.02 | 539.70 | 1 134.13 | 1 192.63 | 102.33 |
| Provisions | 217.00 | 166.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Current trade creditors | 45.61 | 196.38 | 6.00 | 6.00 | |
| Current owed to group member | 1 046.22 | ||||
| Short-term deferred tax liabilities | 164.01 | 182.34 | 350.57 | 18.13 | 8.36 |
| Other non-interest bearing current liabilities | 504.69 | 737.85 | 6.34 | 33.04 | 8.98 |
| Current liabilities total | 714.31 | 2 162.79 | 362.91 | 57.17 | 17.34 |
| Balance sheet total (liabilities) | 3 404.32 | 2 868.49 | 1 497.05 | 1 249.80 | 119.67 |
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.