NORUS ARKITEKTER ApS
CVR number: 33048262
Hedager 37, 2670 Greve
nn@norus.dk
tel: 43902322
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 742.75 | 186.70 | 393.23 | 251.09 | - 154.19 |
| Employee benefit expenses | - 492.78 | - 512.49 | - 535.80 | - 283.11 | -26.55 |
| Other operating expenses | -11.27 | -5.75 | -9.53 | ||
| Total depreciation | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 |
| EBIT | 236.85 | - 333.39 | - 153.94 | -33.86 | - 182.59 |
| Other financial expenses | -0.80 | -4.10 | -1.46 | -1.88 | -20.42 |
| Pre-tax profit | 236.04 | - 337.49 | - 155.40 | -35.74 | - 203.02 |
| Income taxes | -52.10 | 0.89 | |||
| Net earnings | 183.95 | - 337.49 | - 154.52 | -35.74 | - 203.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16.65 | 14.80 | 12.95 | 11.10 | 9.25 |
| Tangible assets total | 16.65 | 14.80 | 12.95 | 11.10 | 9.25 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 365.76 | 130.19 | 355.78 | 312.09 | 247.29 |
| Current other receivables | 6.02 | ||||
| Current deferred tax assets | 2.00 | 8.00 | |||
| Short term receivables total | 365.76 | 132.19 | 355.78 | 326.11 | 247.29 |
| Cash and bank deposits | 459.11 | 277.27 | 49.83 | 79.52 | 21.88 |
| Cash and cash equivalents | 459.11 | 277.27 | 49.83 | 79.52 | 21.88 |
| Balance sheet total (assets) | 841.52 | 424.26 | 418.56 | 416.73 | 278.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 361.61 | 545.55 | 208.06 | 53.55 | 17.81 |
| Profit of the financial year | 183.95 | - 337.49 | - 154.52 | -35.74 | - 203.02 |
| Shareholders equity total | 625.55 | 288.06 | 133.55 | 97.81 | - 105.21 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 40.23 | 40.23 | 20.00 | 45.00 |
| Current owed to participating | 0.23 | 46.86 | 186.64 | 261.49 | 325.59 |
| Short-term deferred tax liabilities | 46.10 | ||||
| Other non-interest bearing current liabilities | 149.64 | 49.11 | 58.14 | 37.43 | 13.04 |
| Current liabilities total | 215.97 | 136.20 | 285.01 | 318.92 | 383.63 |
| Balance sheet total (liabilities) | 841.52 | 424.26 | 418.56 | 416.73 | 278.42 |
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.