NSE INVEST ApS
CVR number: 31078466
Låsbygade 42, 6000 Kolding
lars@dbwiz.dk
tel: 70273276
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -17.78 | -19.28 | -20.71 | -21.76 | -20.87 |
| EBIT | -17.78 | -19.28 | -20.71 | -21.76 | -20.87 |
| Other financial income | 62.62 | 57.14 | 65.54 | 18.66 | 3.74 |
| Other financial expenses | -0.51 | -10.29 | -17.77 | -21.88 | -47.92 |
| Net income from associates (fin.) | 681.45 | 1 232.62 | 1 056.46 | 320.53 | 93.85 |
| Pre-tax profit | 725.78 | 1 260.19 | 1 083.51 | 295.54 | 28.80 |
| Income taxes | -5.39 | -7.89 | -6.82 | 3.08 | 14.33 |
| Net earnings | 720.38 | 1 252.30 | 1 076.69 | 298.62 | 43.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 412.72 | 2 403.05 | 3 259.51 | 5 380.04 | 5 473.89 |
| Investments total | 1 412.72 | 2 403.05 | 3 259.51 | 5 380.04 | 5 473.89 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 064.97 | 1 675.35 | 1 728.92 | ||
| Current other receivables | 268.58 | ||||
| Current deferred tax assets | 194.57 | 350.50 | 293.61 | 97.07 | 156.32 |
| Short term receivables total | 1 528.13 | 2 025.85 | 2 022.53 | 97.07 | 156.32 |
| Cash and bank deposits | 62.23 | 6.71 | 73.94 | 25.84 | 553.93 |
| Cash and cash equivalents | 62.23 | 6.71 | 73.94 | 25.84 | 553.93 |
| Balance sheet total (assets) | 3 003.07 | 4 435.62 | 5 355.98 | 5 502.95 | 6 184.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 1 157.72 | 1 898.05 | 1 154.51 | 1 475.04 | 1 568.89 |
| Retained earnings | 699.01 | 566.06 | 2 447.50 | 3 085.86 | 3 168.63 |
| Profit of the financial year | 720.38 | 1 252.30 | 1 076.69 | 298.62 | 43.13 |
| Shareholders equity total | 2 812.71 | 3 954.41 | 4 918.10 | 5 102.32 | 5 027.65 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.05 | 15.00 | 15.91 | 15.88 | 16.50 |
| Current owed to group member | 135.82 | 165.50 | 384.75 | 1 139.99 | |
| Short-term deferred tax liabilities | 176.31 | 330.39 | 256.46 | ||
| Current liabilities total | 190.37 | 481.21 | 437.88 | 400.62 | 1 156.49 |
| Balance sheet total (liabilities) | 3 003.07 | 4 435.62 | 5 355.98 | 5 502.95 | 6 184.14 |
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.