NORDVEST SORTERING ApS
CVR number: 26062462
Industrivej 5, Tødsø 7900 Nykøbing M
nvs@fredsoe.com
tel: 97724133
www.fredsoe.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 412.15 | 5 709.71 | 6 954.12 | 7 515.63 | 9 307.53 |
| Employee benefit expenses | -2 247.67 | -3 904.14 | -3 990.53 | -4 126.50 | -6 312.45 |
| Total depreciation | -1 162.04 | -1 416.97 | -1 422.03 | -1 354.98 | -1 201.71 |
| EBIT | 2.44 | 388.60 | 1 541.56 | 2 034.15 | 1 793.38 |
| Other financial income | 0.30 | 26.05 | 26.62 | ||
| Other financial expenses | -97.56 | -38.29 | -46.62 | -40.65 | - 246.27 |
| Pre-tax profit | -94.81 | 350.31 | 1 520.99 | 2 020.13 | 1 547.11 |
| Income taxes | 64.14 | -77.91 | - 334.89 | - 450.72 | - 341.37 |
| Net earnings | -30.68 | 272.39 | 1 186.11 | 1 569.40 | 1 205.74 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 3 987.33 | 3 895.36 | 3 827.66 | 5 574.08 | 8 552.25 |
| Tangible assets total | 3 987.33 | 3 895.36 | 3 827.66 | 5 574.08 | 8 552.25 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 960.75 | 2 960.75 | 2 682.70 | 3 127.13 | |
| Finished products/goods | 2 949.70 | ||||
| Inventories total | 2 949.70 | 2 960.75 | 2 960.75 | 2 682.70 | 3 127.13 |
| Current trade debtors | 1 994.19 | 1 438.94 | 1 313.80 | 1 364.83 | 1 585.57 |
| Current amounts owed by group member comp. | 3 000.00 | 1 947.83 | 3 532.77 | 1 316.36 | 2 544.50 |
| Prepayments and accrued income | 32.65 | 127.26 | 155.87 | 168.01 | 170.80 |
| Current other receivables | 159.65 | 238.11 | |||
| Short term receivables total | 5 186.49 | 3 514.02 | 5 002.43 | 2 849.20 | 4 538.97 |
| Cash and bank deposits | 125.81 | 524.25 | 1 321.32 | 346.05 | |
| Cash and cash equivalents | 125.81 | 524.25 | 1 321.32 | 346.05 | |
| Balance sheet total (assets) | 12 249.32 | 10 894.38 | 11 790.84 | 12 427.30 | 16 564.40 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 1 250.00 | 1 250.00 | ||
| Retained earnings | 3 961.30 | 3 430.63 | 3 703.02 | 3 639.13 | 3 958.53 |
| Profit of the financial year | -30.68 | 272.39 | 1 186.11 | 1 569.40 | 1 205.74 |
| Shareholders equity total | 4 055.63 | 4 328.02 | 5 014.13 | 6 583.53 | 6 539.27 |
| Provisions | 278.40 | 181.27 | 243.00 | 200.00 | 450.00 |
| Non-current leasing loans | 2 229.23 | 2 671.49 | 2 814.96 | 2 167.01 | 5 789.80 |
| Non-current deferred tax liabilities | 483.46 | 273.15 | 493.72 | 91.37 | |
| Non-current liabilities total | 2 712.69 | 2 671.49 | 3 088.11 | 2 660.74 | 5 881.16 |
| Current loans from credit institutions | 596.56 | 824.78 | 640.03 | 2 038.18 | |
| Current trade creditors | 136.04 | 477.49 | 604.89 | 584.41 | 536.35 |
| Current owed to group member | 2 644.65 | 1 068.70 | 878.49 | 401.39 | |
| Short-term deferred tax liabilities | 175.05 | ||||
| Other non-interest bearing current liabilities | 2 421.92 | 1 395.81 | 1 137.44 | 1 357.21 | 1 119.44 |
| Current liabilities total | 5 202.61 | 3 713.61 | 3 445.61 | 2 983.04 | 3 693.97 |
| Balance sheet total (liabilities) | 12 249.32 | 10 894.38 | 11 790.84 | 12 427.30 | 16 564.40 |
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.