NSI ELECTRONIC ApS
CVR number: 11250890
Delta 1, Søften 8382 Hinnerup
info@nsi-el.dk
tel: 87454600
www.nsi-el.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 104.26 | 11 214.76 | 18 198.53 | 19 152.03 | 11 525.88 |
| Employee benefit expenses | -4 332.21 | -3 774.97 | -4 595.48 | -5 831.98 | -5 217.01 |
| Total depreciation | - 113.27 | - 140.03 | - 132.63 | - 143.92 | - 211.16 |
| EBIT | 5 658.78 | 7 299.77 | 13 470.42 | 13 176.13 | 6 097.71 |
| Other financial income | 98.64 | 129.77 | 10.10 | 4.43 | 139.18 |
| Other financial expenses | - 606.73 | - 163.96 | - 378.05 | - 523.80 | - 936.98 |
| Pre-tax profit | 5 150.69 | 7 265.58 | 13 102.46 | 12 656.76 | 5 299.91 |
| Income taxes | -1 155.56 | -1 631.34 | -2 903.23 | -2 811.07 | -1 194.33 |
| Net earnings | 3 995.13 | 5 634.24 | 10 199.23 | 9 845.68 | 4 105.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 479.11 | ||||
| Machinery and equipment | 425.46 | 335.43 | 202.80 | 153.88 | 62.50 |
| Tangible assets total | 425.46 | 335.43 | 202.80 | 153.88 | 541.61 |
| Other receivables | 147.75 | ||||
| Investments total | 147.75 | ||||
| Long term receivables total | |||||
| Finished products/goods | 19 773.11 | 12 633.90 | 24 591.86 | 27 929.51 | 30 687.09 |
| Inventories total | 19 773.11 | 12 633.90 | 24 591.86 | 27 929.51 | 30 687.09 |
| Current trade debtors | 26 664.39 | 12 439.28 | 21 609.28 | 8 421.81 | 11 312.65 |
| Current amounts owed by group member comp. | 3 467.62 | 1 817.46 | |||
| Prepayments and accrued income | 151.73 | 16.17 | |||
| Current other receivables | 714.42 | 407.63 | 2 582.22 | 5.99 | |
| Current deferred tax assets | 48.63 | 43.77 | 54.26 | 93.35 | 99.23 |
| Short term receivables total | 31 046.79 | 14 724.30 | 24 245.76 | 8 521.15 | 11 411.88 |
| Cash and bank deposits | 10.56 | 493.64 | 1 856.10 | 1 969.85 | 869.65 |
| Cash and cash equivalents | 10.56 | 493.64 | 1 856.10 | 1 969.85 | 869.65 |
| Balance sheet total (assets) | 51 255.90 | 28 187.28 | 50 896.52 | 38 574.39 | 43 657.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 997.50 | 2 000.00 | 5 000.00 | 9 000.00 | 4 000.00 |
| Retained earnings | 9 659.64 | 11 659.26 | 12 293.50 | 13 492.73 | 19 338.41 |
| Profit of the financial year | 3 995.13 | 5 634.24 | 10 199.23 | 9 845.68 | 4 105.58 |
| Shareholders equity total | 15 777.27 | 19 418.50 | 27 617.73 | 32 463.41 | 27 569.00 |
| Provisions | 103.74 | 400.00 | 500.00 | 500.00 | |
| Non-current other liabilities | 86.42 | 189.80 | |||
| Non-current liabilities total | 86.42 | 189.80 | |||
| Current loans from credit institutions | 1 385.16 | ||||
| Current trade creditors | 31 762.79 | 5 371.26 | 17 942.66 | 2 492.47 | 9 517.47 |
| Current owed to group member | 791.22 | 8.31 | 4 916.61 | ||
| Short-term deferred tax liabilities | 1 130.65 | 1 626.48 | 2 913.72 | ||
| Other non-interest bearing current liabilities | 1 113.63 | 1 477.50 | 1 231.19 | 3 110.20 | 1 154.90 |
| Current liabilities total | 35 392.22 | 8 475.24 | 22 878.79 | 5 610.98 | 15 588.99 |
| Balance sheet total (liabilities) | 51 255.90 | 28 187.28 | 50 896.52 | 38 574.39 | 43 657.98 |
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.