NEBBEGÅRD INVEST A/S — Credit Rating and Financial Key Figures
CVR number: 33496672
Brudelysvej 23, 2880 Bagsværd
tel: 24606037
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -1 221.30 | -1 727.76 | -4 866.27 | -1 267.74 | - 101.24 |
Employee benefit expenses | - 563.30 | - 840.74 | -2 484.18 | -4 631.88 | -5 494.21 |
Total depreciation | -1.65 | -30.89 | |||
EBIT | -1 784.60 | -2 568.50 | -7 350.45 | -5 901.27 | -5 626.34 |
Other financial income | 13 614.07 | 29 304.30 | 23 933.87 | 21 241.86 | 29 598.70 |
Other financial expenses | -5 676.25 | -11 979.35 | -31 054.57 | -22 751.04 | -7 075.83 |
Income from other inv. held as non-curr. assets | 5 329.63 | 3 129.43 | |||
Net income from associates (fin.) | 21 246.46 | -12 226.86 | 120 135.49 | 6 416.78 | -12 795.31 |
Pre-tax profit | 27 399.68 | 2 529.58 | 110 993.97 | 2 135.76 | 4 101.22 |
Income taxes | -1 533.20 | -2 504.18 | 3 350.01 | 1 265.48 | -4 083.10 |
Net earnings | 25 866.48 | 25.40 | 114 343.98 | 3 401.23 | 18.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 97.06 | 385.39 | |||
Tangible assets total | 97.06 | 385.39 | |||
Holdings in group member companies | 97 983.09 | 98 985.22 | 164 883.18 | 154 300.36 | 146 953.07 |
Participating interests | 39 891.66 | 19 596.88 | 43 899.52 | 51 786.23 | 46 027.76 |
Other receivables | 93.70 | 166.99 | |||
Investments total | 137 874.75 | 118 675.80 | 208 949.69 | 206 086.59 | 192 980.83 |
Non-current loans receivable | 21 361.59 | 52 497.42 | 43 324.79 | 53 866.49 | 55 402.89 |
Non-current other receivables | 22 959.58 | 18 759.24 | 30 406.91 | 18 430.37 | 14 074.30 |
Long term receivables total | 44 321.17 | 71 256.66 | 73 731.71 | 72 296.86 | 69 477.19 |
Inventories total | |||||
Current trade debtors | 559.14 | 1 215.66 | 885.39 | 1 883.58 | |
Current amounts owed by group member comp. | 241 418.29 | 260 199.52 | 353 640.46 | 386 866.67 | 371 478.62 |
Current owed by particip. interest comp. | 25 403.33 | 23 971.93 | 6 395.40 | 14 176.56 | 31 865.88 |
Prepayments and accrued income | 69.78 | 58.54 | 26.99 | 75.68 | 45.44 |
Current other receivables | 7 241.97 | 14 609.59 | 11 555.92 | 6 111.94 | 10 133.38 |
Current deferred tax assets | 2 988.55 | 1 125.54 | 3 857.35 | 6 126.98 | 1 649.07 |
Short term receivables total | 277 121.91 | 300 524.27 | 376 691.78 | 414 243.22 | 417 055.98 |
Other current investments | 68 893.78 | 87 001.60 | 27 082.62 | 26 035.19 | 15 756.23 |
Cash and bank deposits | 46 009.62 | 2 287.01 | 2 773.16 | 126.96 | 122.05 |
Cash and cash equivalents | 114 903.39 | 89 288.60 | 29 855.77 | 26 162.15 | 15 878.28 |
Balance sheet total (assets) | 574 221.23 | 579 745.33 | 689 228.95 | 718 885.89 | 695 777.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 20 000.00 | ||||
Other reserves | 8 163.47 | ||||
Retained earnings | 476 337.11 | 490 367.06 | 479 769.30 | 593 004.90 | 590 109.93 |
Profit of the financial year | 25 866.48 | 25.40 | 114 343.98 | 3 401.23 | 18.11 |
Shareholders equity total | 511 367.06 | 511 392.46 | 595 113.28 | 597 406.13 | 591 128.04 |
Provisions | 1 540.41 | ||||
Non-current deferred tax liabilities | 740.23 | 1 568.67 | |||
Non-current liabilities total | 740.23 | 1 568.67 | |||
Current loans from credit institutions | 13 972.26 | 21 877.09 | 40 358.90 | 43 211.90 | |
Advances received | 55.09 | ||||
Current trade creditors | 176.75 | 234.34 | 210.40 | 262.07 | 586.75 |
Current owed to participating | 52 130.66 | 49 042.16 | 38 232.18 | ||
Current owed to group member | 62 090.72 | 51 679.70 | 19 211.00 | 17 139.13 | 15 441.95 |
Short-term deferred tax liabilities | 414.61 | ||||
Other non-interest bearing current liabilities | 586.71 | 511.55 | 631.44 | 13 937.25 | 5 608.17 |
Current liabilities total | 62 854.17 | 66 812.46 | 94 115.67 | 120 739.52 | 103 080.95 |
Balance sheet total (liabilities) | 574 221.23 | 579 745.33 | 689 228.95 | 718 885.89 | 695 777.67 |
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.