X Nordic ApS
CVR number: 31070694
Hovedgaden 1, 4270 Høng
miki@slothtotalentreprise.dk
tel: 28293631
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 125.01 | 1 655.37 | 5 543.96 | 5 437.63 | 5 995.78 |
| External services | -3 174.49 | -1 739.17 | -5 344.63 | -5 549.24 | -5 504.91 |
| Gross profit | -49.48 | -83.79 | 199.33 | - 111.61 | 490.87 |
| Wages and salaries | - 101.86 | - 462.03 | |||
| Total depreciation | -67.50 | -22.59 | -16.95 | -12.71 | -9.53 |
| EBIT | - 116.98 | - 106.39 | 182.39 | - 226.19 | 19.31 |
| Other financial expenses | -0.35 | -1.09 | -7.06 | -6.66 | |
| Pre-tax profit | - 117.34 | - 107.47 | 182.39 | - 233.24 | 12.64 |
| Net earnings | - 117.34 | - 107.47 | 182.39 | - 233.24 | 12.64 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 90.38 | 67.78 | 50.84 | 38.13 | 28.59 |
| Tangible assets total | 90.38 | 67.78 | 50.84 | 38.13 | 28.59 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 688.67 | 407.19 | 91.36 | 178.96 | 2 212.13 |
| Short term receivables total | 688.67 | 407.19 | 91.36 | 178.96 | 2 212.13 |
| Cash and bank deposits | 12.63 | 33.06 | 259.78 | 99.16 | 84.35 |
| Cash and cash equivalents | 12.63 | 33.06 | 259.78 | 99.16 | 84.35 |
| Balance sheet total (assets) | 791.68 | 508.03 | 401.98 | 316.25 | 2 325.08 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 40.00 | 40.00 |
| Shares repurchased | 12.64 | ||||
| Other reserves | -12.64 | ||||
| Retained earnings | - 183.33 | - 240.77 | - 348.24 | 294.14 | 60.90 |
| Profit of the financial year | - 117.34 | - 107.47 | 182.39 | - 233.24 | 12.64 |
| Shareholders equity total | 199.33 | 151.76 | 334.14 | 100.90 | 113.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 76.00 | 76.00 | 136.59 | 2 072.50 | |
| Other non-interest bearing current liabilities | 516.35 | 280.27 | 67.84 | 78.76 | 139.03 |
| Current liabilities total | 592.35 | 356.27 | 67.84 | 215.35 | 2 211.53 |
| Balance sheet total (liabilities) | 791.68 | 508.03 | 401.98 | 316.25 | 2 325.08 |
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.