NORDIC TRUCKING LOGISTICS A/S
CVR number: 27930212
Gunnar Clausens Vej 28, 8260 Viby J
tel: 87309370
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 669.00 | 25 135.00 | 37.88 | 76 109.00 | 86 647.10 |
| Employee benefit expenses | -13.55 | -47 135.00 | -73 117.72 | ||
| Other operating expenses | -95.00 | ||||
| Total depreciation | -4.81 | -7 468.00 | -12 149.07 | ||
| EBIT | 8 243.00 | 12 184.00 | 19.51 | 21 412.00 | 1 380.32 |
| Other financial income | 233.00 | 184.12 | |||
| Reduction non-current investment assets | -0.28 | -1 189.00 | -3 214.54 | ||
| Net income from associates (fin.) | 0.15 | 176.00 | - 150.75 | ||
| Pre-tax profit | 5 440.00 | 8 411.00 | 14 311.94 | 20 631.00 | -1 800.86 |
| Income taxes | 5.06 | -5 814.00 | - 816.61 | ||
| Net earnings | 5 440.00 | 8 411.00 | 14 317.00 | 14 817.00 | -2 617.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.72 | 45 927.00 | 67 936.41 | ||
| Tangible assets total | 20.72 | 45 927.00 | 67 936.41 | ||
| Participating interests | 0.29 | 465.00 | 314.36 | ||
| Other non-current investments | 7 773.00 | 10 959.00 | -0.00 | ||
| Other receivables | 53 078.00 | 35 671.00 | |||
| Investments total | 60 851.00 | 46 630.00 | 0.29 | 465.00 | 314.36 |
| Non-current loans receivable | 1.00 | ||||
| Non-current other receivables | 0.23 | 240.00 | 97.93 | ||
| Long term receivables total | 0.23 | 241.00 | 97.93 | ||
| Inventories total | |||||
| Current trade debtors | 55.91 | 55 902.00 | 40 751.80 | ||
| Current owed by particip. interest comp. | 321.32 | ||||
| Prepayments and accrued income | 2.11 | 2 097.00 | 2 987.79 | ||
| Current other receivables | -11 892.64 | 3 316.00 | 3 451.84 | ||
| Current deferred tax assets | 672.00 | ||||
| Short term receivables total | -11 834.62 | 61 315.00 | 48 184.74 | ||
| Cash and bank deposits | 7 516.00 | 11 907.00 | 16 365.00 | 12 492.00 | |
| Cash and cash equivalents | 7 516.00 | 11 907.00 | 16 365.00 | 12 492.00 | |
| Balance sheet total (assets) | 60 851.00 | 54 146.00 | 93.62 | 124 313.00 | 129 025.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 18 340.00 | 22 751.00 | 0.65 | 650.00 | 650.00 |
| Shares repurchased | 9 000.00 | 7 000.00 | |||
| Other reserves | -8 991.00 | ||||
| Retained earnings | -5 440.00 | -8 411.00 | -14 295.58 | 14 406.00 | 29 167.69 |
| Profit of the financial year | 5 440.00 | 8 411.00 | 14 317.00 | 14 817.00 | -2 617.48 |
| Shareholders equity total | 18 340.00 | 22 751.00 | 31.07 | 36 873.00 | 27 200.21 |
| Provisions | 0.18 | 808.00 | 538.64 | ||
| Non-current loans from credit institutions | 22 084.00 | 40 406.74 | |||
| Non-current other liabilities | 0.18 | ||||
| Non-current liabilities total | 0.18 | 22 084.00 | 40 406.74 | ||
| Current loans from credit institutions | 9.58 | 19 247.00 | 20 197.39 | ||
| Current trade creditors | 46.62 | 39 783.00 | 23 710.08 | ||
| Short-term deferred tax liabilities | 3.49 | 1 840.00 | 866.95 | ||
| Other non-interest bearing current liabilities | 2.69 | 3 678.00 | 16 105.43 | ||
| Current liabilities total | 62.37 | 64 548.00 | 60 879.85 | ||
| Balance sheet total (liabilities) | 18 340.00 | 22 751.00 | 93.80 | 124 313.00 | 129 025.44 |
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.