REGISTRERET REVISIONSVIRKSOMHED NORDSKOV REVISION ApS
CVR number: 30348184
Stationsvej 1 B, 4050 Skibby
lone@nordskov.dk
tel: 47529845
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 498.49 | 1 497.56 | 1 505.71 | ||
| Purchases during the financial year | -6.77 | -8.78 | -14.48 | ||
| External services | - 743.78 | - 859.91 | - 912.47 | ||
| Gross profit | 747.94 | 628.87 | 578.76 | 634.12 | 720.11 |
| Employee benefit expenses | - 674.73 | - 475.04 | - 463.29 | - 527.98 | - 607.24 |
| Other operating expenses | -1.06 | -2.01 | -1.00 | ||
| Total depreciation | -37.60 | -20.35 | -30.52 | ||
| EBIT | 34.56 | 151.81 | 114.48 | 85.80 | 82.35 |
| Other financial income | 3.14 | 4.83 | 1.35 | 11.38 | |
| Other financial expenses | -5.64 | -2.42 | -4.11 | -26.97 | -22.81 |
| Income from other inv. held as non-curr. assets | 0.55 | ||||
| Pre-tax profit | 32.06 | 149.94 | 115.20 | 60.18 | 70.93 |
| Income taxes | -14.80 | -33.62 | -25.34 | -73.82 | -21.87 |
| Net earnings | 17.26 | 116.32 | 89.86 | -13.64 | 49.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | -0.00 | 61.05 | 30.52 | ||
| Tangible assets total | -0.00 | 61.05 | 30.52 | ||
| Other receivables | 57.00 | ||||
| Investments total | 57.00 | ||||
| Non-current loans receivable | 79.53 | 80.08 | 184.91 | 166.22 | 176.52 |
| Non-current other receivables | 36.00 | 10.00 | |||
| Long term receivables total | 79.53 | 80.08 | 184.91 | 202.22 | 186.52 |
| Inventories total | |||||
| Current trade debtors | 567.25 | 518.12 | 434.51 | 129.95 | 151.62 |
| Prepayments and accrued income | 5.37 | 6.78 | 4.12 | 4.12 | 4.12 |
| Current other receivables | 405.75 | 32.02 | 89.76 | 92.68 | 85.41 |
| Current deferred tax assets | 6.20 | ||||
| Short term receivables total | 984.57 | 556.92 | 528.39 | 226.75 | 241.16 |
| Cash and bank deposits | 322.08 | 467.89 | 484.90 | 400.87 | 574.67 |
| Cash and cash equivalents | 322.08 | 467.89 | 484.90 | 400.87 | 574.67 |
| Balance sheet total (assets) | 1 386.18 | 1 104.89 | 1 198.20 | 947.88 | 1 032.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 420.98 | 420.98 | 420.98 | 420.98 | 420.98 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 308.60 | 269.36 | 328.48 | 418.34 | 343.70 |
| Profit of the financial year | 17.26 | 116.32 | 89.86 | -13.64 | 49.06 |
| Shareholders equity total | 802.14 | 863.16 | 896.52 | 884.58 | 874.74 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.25 | ||||
| Advances received | 364.69 | ||||
| Current trade creditors | 100.97 | 21.07 | 139.65 | ||
| Current owed to participating | 20.16 | 48.20 | 57.87 | 17.07 | 55.60 |
| Short-term deferred tax liabilities | 21.61 | 17.34 | 4.94 | 9.87 | |
| Other non-interest bearing current liabilities | 98.22 | 150.86 | 86.83 | 41.05 | 92.66 |
| Current liabilities total | 584.04 | 241.73 | 301.68 | 63.31 | 158.13 |
| Balance sheet total (liabilities) | 1 386.18 | 1 104.89 | 1 198.20 | 947.88 | 1 032.87 |
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.