NORDSIGN A/S — Credit Rating and Financial Key Figures
CVR number: 31577373
Ulvevej 1, 7800 Skive
salg@nordsign.dk
tel: 98575555
www.nordsign.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 347.81 | 3 190.85 | 4 939.86 | 7 638.09 | 4 794.35 |
Employee benefit expenses | -1 831.14 | -1 731.60 | -1 650.95 | -1 877.73 | -2 425.91 |
Other operating expenses | - 360.21 | ||||
Total depreciation | - 307.07 | - 303.05 | - 399.63 | - 365.19 | - 567.62 |
EBIT | 209.59 | 1 156.19 | 2 889.28 | 5 395.17 | 2 161.02 |
Other financial income | 7.33 | 51.53 | |||
Other financial expenses | - 506.12 | - 147.22 | -73.39 | - 104.30 | - 145.45 |
Net income from associates (fin.) | 559.21 | - 321.37 | 343.10 | 1 228.86 | 1 992.88 |
Pre-tax profit | 262.69 | 694.94 | 3 210.52 | 6 519.73 | 4 008.45 |
Income taxes | 68.40 | - 335.64 | - 499.43 | -1 179.88 | - 459.58 |
Net earnings | 331.09 | 359.30 | 2 711.09 | 5 339.85 | 3 548.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 74.33 | 37.77 | 1.20 | ||
Intangible assets total | 74.33 | 37.77 | 1.20 | ||
Land and waters | 1 640.64 | 1 571.68 | 1 502.72 | 1 433.76 | |
Machinery and equipment | 643.11 | 445.59 | 778.23 | 483.21 | 690.08 |
Tangible assets total | 2 283.76 | 2 017.28 | 2 280.95 | 1 916.97 | 690.08 |
Holdings in group member companies | 4 713.85 | 4 824.77 | 8 298.43 | 9 428.14 | 12 478.65 |
Participating interests | 3 773.53 | ||||
Other receivables | 34.48 | 35.49 | 36.54 | 37.56 | 37.56 |
Investments total | 4 748.34 | 4 860.26 | 8 334.97 | 9 465.70 | 16 289.74 |
Long term receivables total | |||||
Finished products/goods | 216.28 | 158.60 | |||
Inventories total | 216.28 | 158.60 | |||
Current trade debtors | 4 769.19 | 4 751.76 | 6 798.04 | 2 927.94 | 3 602.16 |
Current amounts owed by group member comp. | 3 623.59 | 2 453.64 | 3 424.94 | 1 377.63 | 1 698.23 |
Current owed by particip. interest comp. | 1 032.86 | ||||
Prepayments and accrued income | 6.26 | 26.27 | 20.48 | 34.53 | |
Current other receivables | 4.00 | 200.00 | 0.02 | ||
Current deferred tax assets | 460.19 | 155.36 | 20.61 | 59.78 | |
Short term receivables total | 8 859.23 | 7 360.76 | 10 253.25 | 4 546.65 | 6 427.58 |
Cash and bank deposits | 13.20 | 3 075.19 | 41.84 | 6 950.78 | 298.67 |
Cash and cash equivalents | 13.20 | 3 075.19 | 41.84 | 6 950.78 | 298.67 |
Balance sheet total (assets) | 15 978.85 | 17 567.53 | 21 070.82 | 22 880.10 | 23 706.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 740.74 | 740.74 | 740.74 | 740.74 | 740.74 |
Shares repurchased | 1 000.00 | 2 000.00 | 2 000.00 | 4 000.00 | 2 000.00 |
Other reserves | 774.76 | 1 074.43 | 2 204.14 | 3 658.71 | |
Retained earnings | 9 526.66 | 6 765.26 | 4 781.45 | 2 263.68 | 4 610.66 |
Profit of the financial year | 331.09 | 359.30 | 2 711.09 | 5 339.85 | 3 548.87 |
Shareholders equity total | 11 598.49 | 10 640.06 | 11 307.71 | 14 548.42 | 14 558.98 |
Provisions | 2.25 | ||||
Non-current other liabilities | 74.67 | 1 058.00 | |||
Non-current liabilities total | 74.67 | 1 058.00 | |||
Current loans from credit institutions | 706.27 | 627.22 | 3.27 | 11.28 | |
Current trade creditors | 690.96 | 323.24 | 292.71 | 1 082.61 | 1 096.01 |
Current owed to participating | 359.26 | 375.80 | 709.00 | 1 434.80 | 2 885.52 |
Current owed to group member | 1 178.69 | 813.48 | 1 650.15 | 1 801.98 | 2 415.73 |
Short-term deferred tax liabilities | 30.82 | 341.81 | 1 202.74 | 498.75 | |
Other non-interest bearing current liabilities | 1 370.53 | 5 384.13 | 5 081.95 | 2 806.28 | 2 239.80 |
Current liabilities total | 4 305.70 | 6 927.47 | 8 702.85 | 8 331.68 | 9 147.09 |
Balance sheet total (liabilities) | 15 978.85 | 17 567.53 | 21 070.82 | 22 880.10 | 23 706.07 |
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.