NEWTEC A/S — Credit Rating and Financial Key Figures
CVR number: 17045636
Stærmosegårdsvej 18, 5230 Odense M
tel: 66154439
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 93 353.18 | 89 705.24 | 72 100.37 | 91 427.40 | 73 358.48 |
| Employee benefit expenses | -45 596.74 | -44 967.12 | -45 807.40 | -48 486.29 | -52 515.37 |
| Other operating expenses | - 102.68 | -92.51 | -66.86 | -38.82 | -40.09 |
| Total depreciation | - 768.77 | - 958.63 | -1 078.64 | - 979.53 | -1 017.55 |
| EBIT | 46 885.00 | 43 686.98 | 25 147.47 | 41 922.76 | 19 785.46 |
| Other financial income | 903.85 | 448.75 | 458.48 | 2 087.79 | 1 604.86 |
| Other financial expenses | -56.49 | -3 381.22 | -2 174.30 | ||
| Net income from associates (fin.) | 5 889.57 | 7 510.90 | 5 604.88 | 7 149.59 | 10 557.91 |
| Pre-tax profit | 53 621.93 | 48 265.41 | 29 036.54 | 51 160.14 | 31 948.23 |
| Income taxes | -10 369.39 | -8 777.57 | -5 184.39 | -9 707.50 | -4 838.02 |
| Net earnings | 43 252.54 | 39 487.84 | 23 852.15 | 41 452.64 | 27 110.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 344.33 | 3 277.30 | 3 277.30 | 3 277.30 | 3 436.36 |
| Machinery and equipment | 3 033.39 | 2 981.79 | 2 445.70 | 2 359.06 | 1 431.95 |
| Tangible assets total | 5 377.72 | 6 259.08 | 5 723.00 | 5 636.36 | 4 868.31 |
| Holdings in group member companies | 14 889.73 | 17 660.08 | 15 196.27 | 16 844.01 | 20 360.22 |
| Investments total | 14 889.73 | 17 660.08 | 15 196.27 | 16 844.01 | 20 360.22 |
| Long term receivables total | |||||
| Semifinished products | 5 304.76 | 6 041.97 | 6 919.48 | 9 094.05 | 11 204.85 |
| Raw materials and consumables | 32 723.12 | 39 489.98 | 42 685.56 | 44 715.64 | 50 126.44 |
| Finished products/goods | 4 075.59 | 4 544.09 | 5 067.53 | 5 578.65 | 12 549.52 |
| Advance payments | 2 321.51 | ||||
| Inventories total | 44 424.98 | 50 076.04 | 54 672.58 | 59 388.34 | 73 880.81 |
| Current trade debtors | 22 112.20 | 22 367.77 | 10 475.24 | 17 445.91 | 11 133.97 |
| Current amounts owed by group member comp. | 17 984.68 | 14 045.10 | 13 186.32 | 19 525.29 | 9 943.73 |
| Current owed by particip. interest comp. | 7 051.35 | 6 820.81 | 4 509.33 | 6 274.68 | 3 601.75 |
| Prepayments and accrued income | 494.73 | 1 613.27 | 1 368.70 | 3 711.71 | 1 633.10 |
| Current other receivables | 580.48 | 5 791.16 | 1 123.19 | 1 456.11 | 2 983.58 |
| Current deferred tax assets | 368.70 | 401.41 | |||
| Short term receivables total | 48 592.14 | 51 039.52 | 30 662.79 | 48 413.69 | 29 296.12 |
| Other current investments | 39 844.25 | 23 193.37 | 102.78 | 77.71 | 51.42 |
| Cash and bank deposits | 17 791.19 | 27 146.63 | 52 796.75 | 58 036.53 | 44 145.89 |
| Cash and cash equivalents | 57 635.44 | 50 340.00 | 52 899.52 | 58 114.24 | 44 197.32 |
| Balance sheet total (assets) | 170 920.02 | 175 374.71 | 159 154.16 | 188 396.64 | 172 602.78 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Shares repurchased | 30 000.00 | 30 000.00 | 20 000.00 | 40 000.00 | 25 000.00 |
| Other reserves | 3 980.95 | 6 284.21 | 4 138.41 | 6 026.04 | 9 908.05 |
| Retained earnings | 47 537.19 | 58 532.23 | 79 819.81 | 62 311.01 | 75 377.46 |
| Profit of the financial year | 43 252.54 | 39 487.84 | 23 852.15 | 41 452.64 | 27 110.21 |
| Shareholders equity total | 134 770.68 | 144 304.28 | 137 810.37 | 159 789.68 | 147 395.71 |
| Provisions | 97.73 | 59.12 | 113.53 | ||
| Non-current deferred tax liabilities | 11 223.67 | 7 392.47 | 3 392.11 | 7 745.52 | 3 827.05 |
| Non-current liabilities total | 11 223.67 | 7 392.47 | 3 392.11 | 7 745.52 | 3 827.05 |
| Advances received | 3 473.95 | 207.74 | 207.74 | 207.74 | 749.30 |
| Current trade creditors | 13 256.86 | 17 501.17 | 13 541.27 | 13 518.68 | 12 275.40 |
| Current owed to group member | 457.09 | 472.88 | 439.25 | 1 041.38 | 2 480.12 |
| Other non-interest bearing current liabilities | 7 737.77 | 5 496.17 | 3 665.69 | 6 034.51 | 5 761.67 |
| Current liabilities total | 24 925.67 | 23 677.96 | 17 853.95 | 20 802.31 | 21 266.48 |
| Balance sheet total (liabilities) | 170 920.02 | 175 374.71 | 159 154.16 | 188 396.64 | 172 602.78 |
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.