NUUK VÆRFT A/S — Credit Rating and Financial Key Figures
CVR number: 12544766
3900 Nuuk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 21 988.63 | ||||
| Purchases during the financial year | -8 870.64 | ||||
| External services | -7 281.34 | ||||
| Gross profit | 5 836.64 | 6 313.60 | 8 804.46 | 12 809.37 | 11 893.29 |
| Employee benefit expenses | -4 777.52 | -4 607.06 | -5 411.58 | -6 127.90 | -6 488.33 |
| Total depreciation | - 418.80 | - 516.76 | - 446.58 | - 399.17 | - 399.61 |
| EBIT | 640.32 | 1 189.78 | 2 946.30 | 6 282.30 | 5 005.35 |
| Other financial income | 179.11 | 286.11 | 280.04 | 657.51 | 1 045.82 |
| Other financial expenses | - 112.30 | - 115.71 | -13.62 | -14.92 | - 113.63 |
| Pre-tax profit | 707.12 | 1 360.18 | 3 212.72 | 6 924.89 | 5 937.55 |
| Income taxes | - 218.03 | - 360.42 | - 851.34 | -1 826.60 | -1 508.14 |
| Net earnings | 489.09 | 999.75 | 2 361.38 | 5 098.29 | 4 429.41 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 261.44 | 1 216.35 | 1 059.57 | 745.40 | 1 431.66 |
| Tangible assets total | 1 261.44 | 1 216.35 | 1 059.57 | 745.40 | 1 431.66 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 785.80 | 3 970.26 | 4 177.46 | 5 143.81 | 4 837.85 |
| Inventories total | 3 785.80 | 3 970.26 | 4 177.46 | 5 143.81 | 4 837.85 |
| Current trade debtors | 2 233.58 | 2 356.17 | 2 586.92 | 4 933.03 | 4 393.83 |
| Current amounts owed by group member comp. | 6 466.07 | 6 636.67 | 6 811.30 | 7 040.26 | 7 480.80 |
| Prepayments and accrued income | 0.44 | 143.21 | 947.50 | 1 104.45 | 1 034.69 |
| Current other receivables | 116.83 | 422.87 | 292.72 | 665.95 | 585.12 |
| Current deferred tax assets | 17.22 | ||||
| Short term receivables total | 8 816.91 | 9 576.14 | 10 638.43 | 13 743.68 | 13 494.45 |
| Cash and bank deposits | 6 050.26 | 2 009.06 | 4 957.02 | 7 904.33 | 11 404.41 |
| Cash and cash equivalents | 6 050.26 | 2 009.06 | 4 957.02 | 7 904.33 | 11 404.41 |
| Balance sheet total (assets) | 19 914.42 | 16 771.81 | 20 832.49 | 27 537.22 | 31 168.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 11 197.10 | 11 686.19 | 12 685.94 | 15 047.33 | 20 145.62 |
| Profit of the financial year | 489.09 | 999.75 | 2 361.38 | 5 098.29 | 4 429.41 |
| Shareholders equity total | 12 186.19 | 13 185.94 | 15 547.33 | 20 645.62 | 25 075.03 |
| Provisions | 34.04 | 4.41 | 141.29 | 64.18 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.02 | ||||
| Current trade creditors | 2 134.35 | 1 437.53 | 2 097.97 | 3 307.57 | 2 577.36 |
| Current owed to group member | 3 560.30 | ||||
| Short-term deferred tax liabilities | 284.39 | 411.71 | 829.74 | 1 689.72 | 1 680.37 |
| Other non-interest bearing current liabilities | 1 715.13 | 1 736.63 | 2 353.03 | 1 563.09 | 1 771.42 |
| Accruals and deferred income | 189.92 | ||||
| Current liabilities total | 7 694.19 | 3 585.87 | 5 280.75 | 6 750.30 | 6 029.16 |
| Balance sheet total (liabilities) | 19 914.42 | 16 771.81 | 20 832.49 | 27 537.22 | 31 168.37 |
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.