NORDISK INNOVATION ApS
CVR number: 29393044
Øster Kringelvej 22, 8250 Egå
tel: 86351466
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 605.31 | 16 876.64 | 17 837.47 | 10 671.40 | 10 107.17 |
| Employee benefit expenses | -2 273.75 | -2 224.28 | -2 218.07 | -2 435.44 | -2 555.77 |
| Other operating expenses | -84.85 | ||||
| Total depreciation | - 259.56 | - 362.77 | - 416.97 | - 459.47 | - 321.52 |
| EBIT | 11 071.99 | 14 289.60 | 15 202.42 | 7 691.64 | 7 229.89 |
| Other financial income | 11.63 | 17.43 | 12.68 | ||
| Other financial expenses | -50.42 | -56.74 | - 174.30 | - 111.90 | -36.68 |
| Pre-tax profit | 11 021.57 | 14 244.48 | 15 028.13 | 7 597.18 | 7 205.89 |
| Income taxes | -2 427.33 | -3 135.13 | -3 346.54 | -1 672.71 | -1 586.21 |
| Net earnings | 8 594.23 | 11 109.36 | 11 681.59 | 5 924.47 | 5 619.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 811.66 | 1 399.17 | 1 529.09 | 967.92 | 319.22 |
| Tangible assets total | 811.66 | 1 399.17 | 1 529.09 | 967.92 | 319.22 |
| Other receivables | 60.00 | 60.00 | 60.00 | 120.00 | 120.00 |
| Investments total | 60.00 | 60.00 | 60.00 | 120.00 | 120.00 |
| Long term receivables total | |||||
| Semifinished products | 945.50 | ||||
| Raw materials and consumables | 2 111.15 | 2 453.53 | 3 711.51 | 4 195.33 | 922.86 |
| Finished products/goods | 858.00 | ||||
| Inventories total | 2 111.15 | 2 453.53 | 3 711.51 | 4 195.33 | 2 726.36 |
| Current trade debtors | 7 656.84 | 10 811.09 | 12 021.80 | 7 992.00 | 8 572.74 |
| Current amounts owed by group member comp. | 123.36 | 2 695.34 | 2 876.86 | 2 843.94 | |
| Prepayments and accrued income | 159.98 | 70.44 | 100.52 | 98.32 | 188.76 |
| Current other receivables | 0.00 | 0.00 | 0.00 | ||
| Current deferred tax assets | 425.84 | 2.40 | |||
| Short term receivables total | 8 366.03 | 13 576.87 | 14 999.18 | 10 934.26 | 8 763.90 |
| Cash and bank deposits | 5 408.54 | 10 646.74 | 10 862.64 | 9 158.74 | 2 462.06 |
| Cash and cash equivalents | 5 408.54 | 10 646.74 | 10 862.64 | 9 158.74 | 2 462.06 |
| Balance sheet total (assets) | 16 757.38 | 28 136.31 | 31 162.42 | 25 376.25 | 14 391.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 800.00 | 10 500.00 | 10 500.00 | 6 000.00 | 14 932.85 |
| Other reserves | -9 432.85 | ||||
| Retained earnings | 3 123.23 | 1 217.46 | 1 826.82 | 7 508.40 | -1 499.98 |
| Profit of the financial year | 8 594.23 | 11 109.36 | 11 681.59 | 5 924.47 | 5 619.68 |
| Shareholders equity total | 13 642.46 | 22 951.81 | 24 133.40 | 19 557.87 | 9 744.69 |
| Provisions | 22.81 | 34.21 | 80.56 | 25.92 | |
| Non-current other liabilities | 38.23 | ||||
| Non-current liabilities total | 38.23 | ||||
| Current loans from credit institutions | 19.18 | ||||
| Advances received | 424.84 | 1 155.26 | 1 023.55 | ||
| Current trade creditors | 2 103.84 | 310.33 | 687.80 | 1 306.96 | 1 689.48 |
| Current owed to group member | 265.12 | 111.01 | 347.70 | 946.91 | 6.00 |
| Short-term deferred tax liabilities | 3 124.13 | 3 300.19 | 1 727.34 | 1 614.53 | |
| Other non-interest bearing current liabilities | 684.92 | 1 179.98 | 1 457.50 | 787.69 | 1 141.24 |
| Accruals and deferred income | 176.42 | ||||
| Current liabilities total | 3 053.89 | 5 150.28 | 6 948.46 | 5 792.45 | 4 646.85 |
| Balance sheet total (liabilities) | 16 757.38 | 28 136.31 | 31 162.42 | 25 376.25 | 14 391.54 |
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.