NIL TECHNOLOGY ApS
CVR number: 29310203
Haldor Topsøes Allé 1, 2800 Kongens Lyngby
contact@nilt.com
tel: 70141916
www.nilt.com
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 323.83 | -3 101.54 | 1 069.39 |
| Employee benefit expenses | -7 551.42 | -8 905.62 | -7 813.21 |
| Other operating expenses | -99.89 | ||
| Total depreciation | - 704.49 | -1 128.45 | -2 178.18 |
| EBIT | -8 579.74 | -13 135.61 | -9 021.90 |
| Other financial income | 368.09 | 298.63 | 222.90 |
| Other financial expenses | - 460.07 | - 413.73 | -1 155.87 |
| Pre-tax profit | -8 671.72 | -13 250.71 | -9 954.87 |
| Income taxes | 440.68 | 1 151.40 | 716.96 |
| Net earnings | -8 231.04 | -12 099.31 | -9 237.91 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Development expenditure | 2 361.63 | ||
| Intangible rights | 388.28 | 703.87 | 1 074.56 |
| Intangible assets total | 388.28 | 703.87 | 3 436.19 |
| Machinery and equipment | 7 048.60 | 7 952.53 | 10 755.48 |
| Advance payments and construction in progress | 1 851.04 | ||
| Tangible assets total | 7 048.60 | 9 803.56 | 10 755.48 |
| Other receivables | 184.94 | 211.20 | 246.32 |
| Investments total | 184.94 | 211.20 | 246.32 |
| Long term receivables total | |||
| Raw materials and consumables | 162.06 | 360.46 | 426.36 |
| Inventories total | 162.06 | 360.46 | 426.36 |
| Current trade debtors | 1 116.11 | 927.42 | 942.49 |
| Prepayments and accrued income | 960.01 | 431.70 | 360.73 |
| Current other receivables | 428.00 | 400.30 | 976.51 |
| Current deferred tax assets | 290.94 | 739.00 | 737.37 |
| Short term receivables total | 2 795.06 | 2 498.42 | 3 017.10 |
| Cash and bank deposits | 18 855.05 | 10 812.58 | 4 675.39 |
| Cash and cash equivalents | 18 855.05 | 10 812.58 | 4 675.39 |
| Balance sheet total (assets) | 29 433.99 | 24 390.09 | 22 556.83 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 111.03 | 111.10 | 111.10 |
| Other reserves | 160.93 | 225.54 | 209.55 |
| Other restricted equity | -80.47 | -80.47 | -80.47 |
| Retained earnings | 30 017.74 | 21 780.78 | 9 681.47 |
| Profit of the financial year | -8 231.04 | -12 099.31 | -9 237.91 |
| Shareholders equity total | 21 978.20 | 9 937.64 | 683.74 |
| Provisions | 220.00 | ||
| Non-current loans from credit institutions | 976.56 | 8 521.58 | 16 277.99 |
| Non-current leasing loans | 1 414.16 | 886.68 | 961.96 |
| Non-current deferred tax liabilities | 228.02 | 221.77 | 229.03 |
| Non-current liabilities total | 2 618.75 | 9 630.03 | 17 468.98 |
| Current loans from credit institutions | 2 531.45 | 1 923.18 | 1 799.93 |
| Advances received | 204.45 | ||
| Current trade creditors | 1 291.68 | 2 215.50 | 1 347.41 |
| Other non-interest bearing current liabilities | 1 013.92 | 683.73 | 832.31 |
| Current liabilities total | 4 837.05 | 4 822.42 | 4 184.10 |
| Balance sheet total (liabilities) | 29 433.99 | 24 390.09 | 22 556.83 |
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.