MANØVREBANEN NÆSTVED A/S — Credit Rating and Financial Key Figures
CVR number: 32891144
Farimagsvej 28, 4700 Næstved
Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 205.23 | 210.86 | 121.08 | 207.73 | 243.82 |
Total depreciation | -36.36 | -37.38 | -37.38 | -37.38 | -37.38 |
EBIT | 168.87 | 173.48 | 83.69 | 170.35 | 206.44 |
Other financial expenses | -0.57 | -1.34 | -1.43 | -0.44 | -1.16 |
Pre-tax profit | 168.30 | 172.13 | 82.27 | 169.91 | 205.29 |
Income taxes | -26.69 | -28.12 | -8.58 | -28.05 | -34.43 |
Net earnings | 141.61 | 144.02 | 73.69 | 141.86 | 170.86 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 638.64 | 2 607.96 | 2 577.28 | 2 546.59 | 2 515.91 |
Machinery and equipment | 27.82 | 21.12 | 14.42 | 7.72 | 1.02 |
Tangible assets total | 2 666.46 | 2 629.08 | 2 591.70 | 2 554.32 | 2 516.94 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 21.24 | 4.73 | 6.33 | 9.35 | 16.50 |
Prepayments and accrued income | 7.60 | 6.10 | |||
Current other receivables | 18.96 | 1.96 | |||
Current deferred tax assets | 1.42 | 6.95 | 25.57 | ||
Short term receivables total | 28.83 | 10.83 | 7.75 | 35.26 | 44.03 |
Cash and bank deposits | 100.38 | 106.23 | 43.79 | 132.80 | 273.56 |
Cash and cash equivalents | 100.38 | 106.23 | 43.79 | 132.80 | 273.56 |
Balance sheet total (assets) | 2 795.67 | 2 746.14 | 2 643.23 | 2 722.37 | 2 834.53 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 100.00 | 200.00 | |||
Retained earnings | 1 655.58 | 1 797.19 | 1 941.21 | 1 914.90 | 1 856.76 |
Profit of the financial year | 141.61 | 144.02 | 73.69 | 141.86 | 170.86 |
Shareholders equity total | 2 297.19 | 2 441.21 | 2 514.90 | 2 656.76 | 2 727.62 |
Non-current liabilities total | |||||
Current trade creditors | 34.25 | 19.06 | 18.86 | 15.00 | 15.00 |
Short-term deferred tax liabilities | 26.69 | 22.12 | -0.00 | -0.00 | |
Other non-interest bearing current liabilities | 437.55 | 263.75 | 109.47 | 50.61 | 91.91 |
Current liabilities total | 498.48 | 304.93 | 128.33 | 65.61 | 106.91 |
Balance sheet total (liabilities) | 2 795.67 | 2 746.14 | 2 643.23 | 2 722.37 | 2 834.53 |
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.