NORTVIG FORSTSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 34459053
Nørhovedvej 4, Nørhoved 8766 Nørre Snede
kontor@forst-service.dk
tel: 40576117
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 342.68 | 2 871.51 | 4 254.28 | 2 720.67 | 1 280.64 |
| Costs of management | - 284.02 | - 303.43 | - 527.62 | - 489.79 | - 518.27 |
| Costs of distribution | - 117.36 | -76.74 | -65.85 | -60.28 | -16.38 |
| EBIT | 941.30 | 2 491.34 | 3 660.82 | 2 170.59 | 746.00 |
| Other financial income | 1.01 | 1.29 | |||
| Other financial expenses | - 265.43 | - 165.81 | - 553.68 | -1 049.29 | -1 085.72 |
| Pre-tax profit | 675.88 | 2 325.53 | 3 107.14 | 1 122.31 | - 338.43 |
| Income taxes | - 148.67 | - 512.46 | - 681.33 | - 247.47 | 72.54 |
| Net earnings | 527.21 | 1 813.07 | 2 425.81 | 874.84 | - 265.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 113.33 | 73.33 | 33.33 | ||
| Intangible assets total | 113.33 | 73.33 | 33.33 | ||
| Land and waters | 16 397.00 | 16 580.07 | 22 955.34 | 22 750.59 | 21 733.17 |
| Buildings | 17.36 | 16.19 | 15.02 | 13.85 | 12.68 |
| Machinery and equipment | 304.10 | 514.55 | 1 175.12 | 1 205.88 | 910.47 |
| Tangible assets total | 16 718.47 | 17 110.80 | 24 145.48 | 23 970.33 | 22 656.32 |
| Investments total | 140.00 | 140.00 | |||
| Non-current other receivables | 140.00 | 140.00 | 140.00 | ||
| Long term receivables total | 140.00 | 140.00 | 140.00 | ||
| Semifinished products | 141.00 | 191.80 | 214.60 | ||
| Raw materials and consumables | 11 368.38 | 13 593.00 | 13 643.00 | ||
| Finished products/goods | 7 961.82 | 9 156.17 | 1 056.37 | 937.98 | 755.35 |
| Inventories total | 7 961.82 | 9 156.17 | 12 565.75 | 14 722.78 | 14 612.95 |
| Current trade debtors | 2 936.58 | 4 424.87 | 3 522.68 | 3 460.04 | 3 665.83 |
| Prepayments and accrued income | 25.43 | 65.78 | 65.78 | 113.52 | 108.77 |
| Current other receivables | 8.83 | 1.61 | 301.87 | 101.97 | |
| Current deferred tax assets | 38.23 | 613.26 | |||
| Short term receivables total | 2 970.83 | 4 492.26 | 3 588.46 | 3 913.65 | 4 489.84 |
| Cash and bank deposits | 2.67 | 2.67 | 3 196.36 | 7.66 | 337.06 |
| Cash and cash equivalents | 2.67 | 2.67 | 3 196.36 | 7.66 | 337.06 |
| Balance sheet total (assets) | 27 907.13 | 30 975.24 | 43 669.38 | 42 754.43 | 42 236.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 320.00 | 320.00 | 320.00 | 320.00 | 320.00 |
| Retained earnings | 6 631.42 | 7 158.63 | 8 971.70 | 11 397.51 | 12 272.35 |
| Profit of the financial year | 527.21 | 1 813.07 | 2 425.81 | 874.84 | - 265.88 |
| Shareholders equity total | 7 478.63 | 9 291.70 | 11 717.51 | 12 592.35 | 12 326.47 |
| Provisions | 1 546.40 | 1 733.04 | 2 435.52 | 2 721.21 | 3 261.93 |
| Non-current loans from credit institutions | 12 118.39 | 11 850.00 | 16 886.35 | 15 174.46 | 13 870.50 |
| Non-current other liabilities | 394.70 | ||||
| Non-current liabilities total | 12 513.10 | 11 850.00 | 16 886.35 | 15 174.46 | 13 870.50 |
| Current bonds | 128.87 | 133.44 | |||
| Current loans from credit institutions | 689.90 | 675.21 | 568.93 | 315.02 | |
| Current trade creditors | 1 418.99 | 1 859.53 | 2 369.86 | 1 630.55 | 1 163.23 |
| Current owed to participating | 358.53 | 391.38 | |||
| Current owed to group member | 3 097.74 | 3 997.57 | 9 285.37 | 8 789.86 | 9 957.22 |
| Other non-interest bearing current liabilities | 1 162.38 | 1 568.18 | 974.76 | 789.66 | 816.98 |
| Current liabilities total | 6 369.00 | 8 100.50 | 12 630.00 | 12 266.41 | 12 777.27 |
| Balance sheet total (liabilities) | 27 907.13 | 30 975.24 | 43 669.38 | 42 754.43 | 42 236.17 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.