NOVICELL ApS — Credit Rating and Financial Key Figures
CVR number: 20297743
Søren Nymarks Vej 6 U, 8270 Højbjerg
Income statement (kDKK)
2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 161 099.20 | 150 606.37 |
| Employee benefit expenses | - 150 416.15 | - 149 952.83 |
| Total depreciation | -1 351.02 | -1 291.87 |
| EBIT | 9 332.02 | - 638.33 |
| Other financial income | 791.43 | 899.73 |
| Other financial expenses | - 152.23 | - 570.58 |
| Net income from associates (fin.) | -10 488.25 | -8 969.60 |
| Pre-tax profit | - 517.03 | -9 278.77 |
| Income taxes | -2 275.42 | 9.37 |
| Net earnings | -2 792.45 | -9 269.40 |
Assets (kDKK)
2022 | 2023 | |
|---|---|---|
| Intangible rights | 2 389.83 | 2 139.94 |
| Goodwill | 93.84 | |
| Intangible assets total | 2 483.67 | 2 139.94 |
| Buildings | 1 174.48 | 937.19 |
| Machinery and equipment | 150.46 | 282.50 |
| Tangible assets total | 1 324.94 | 1 219.69 |
| Holdings in group member companies | 2 635.01 | 444.80 |
| Investments total | 2 635.01 | 444.80 |
| Long term receivables total | ||
| Finished products/goods | 601.49 | |
| Inventories total | 601.49 | |
| Current trade debtors | 38 063.60 | 32 531.94 |
| Current amounts owed by group member comp. | 12 257.44 | 10 040.91 |
| Prepayments and accrued income | 3 466.60 | 3 353.93 |
| Current other receivables | 9 979.52 | 8 094.17 |
| Short term receivables total | 63 767.16 | 54 020.94 |
| Cash and bank deposits | 904.84 | 6 478.56 |
| Cash and cash equivalents | 904.84 | 6 478.56 |
| Balance sheet total (assets) | 71 717.12 | 64 303.93 |
Equity and liabilities (kDKK)
2022 | 2023 | |
|---|---|---|
| Share capital | 131.58 | 131.58 |
| Other reserves | 293.92 | 1 116.87 |
| Retained earnings | 32 055.15 | 29 262.70 |
| Profit of the financial year | -2 792.45 | -9 269.40 |
| Shareholders equity total | 29 688.20 | 21 241.75 |
| Provisions | 960.85 | 879.90 |
| Non-current deferred tax liabilities | 10 547.51 | 11 031.85 |
| Non-current liabilities total | 10 547.51 | 11 031.85 |
| Current loans from credit institutions | 2 917.82 | |
| Current trade creditors | 6 412.02 | 8 012.24 |
| Current owed to group member | 4.26 | |
| Short-term deferred tax liabilities | 1 079.49 | 82.19 |
| Other non-interest bearing current liabilities | -6 730.13 | 2 649.30 |
| Accruals and deferred income | 8 216.01 | 6 151.88 |
| Current liabilities total | 11 895.21 | 16 899.87 |
| Balance sheet total (liabilities) | 53 091.78 | 50 053.36 |
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.