GARTNERIET NISLEVGAARD ApS — Credit Rating and Financial Key Figures
CVR number: 35646930
Søndergade 61, 5450 Otterup
mk@gladegroensager.dk
tel: 20911401
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 182.00 | 1 516.00 | 1 653.00 | 1 556.00 | 1 420.08 |
| Employee benefit expenses | -1 014.00 | -1 195.00 | - 839.00 | - 833.00 | - 850.44 |
| Total depreciation | -76.00 | -77.00 | - 140.00 | - 139.00 | - 127.53 |
| EBIT | 92.00 | 244.00 | 674.00 | 584.00 | 442.11 |
| Other financial income | 22.00 | 16.00 | 9.00 | 3.81 | |
| Other financial expenses | -61.00 | -29.00 | -87.00 | -21.00 | -40.49 |
| Pre-tax profit | 31.00 | 237.00 | 603.00 | 572.00 | 405.43 |
| Income taxes | -6.00 | -52.00 | - 133.00 | - 126.00 | -89.49 |
| Net earnings | 25.00 | 185.00 | 470.00 | 446.00 | 315.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 559.00 | 556.00 | 554.00 | 551.00 | 537.26 |
| Buildings | 991.00 | 1 109.00 | 1 020.00 | 894.00 | 779.07 |
| Machinery and equipment | 108.00 | 519.00 | 587.00 | 481.00 | 385.33 |
| Tangible assets total | 1 658.00 | 2 184.00 | 2 161.00 | 1 926.00 | 1 701.66 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.00 | 27.00 | 34.00 | 11.00 | 25.91 |
| Current amounts owed by group member comp. | 693.00 | ||||
| Prepayments and accrued income | 5.00 | 5.00 | 48.00 | 110.07 | |
| Current other receivables | 103.00 | 20.00 | 20.00 | 20.00 | |
| Current deferred tax assets | 94.00 | 49.00 | 19.00 | ||
| Short term receivables total | 114.00 | 146.00 | 801.00 | 98.00 | 135.98 |
| Other current investments | 11.00 | 11.00 | 13.00 | 12.00 | 15.04 |
| Cash and bank deposits | 34.00 | 215.00 | 220.00 | 1 193.04 | |
| Cash and cash equivalents | 45.00 | 226.00 | 13.00 | 232.00 | 1 208.08 |
| Balance sheet total (assets) | 1 817.00 | 2 556.00 | 2 975.00 | 2 256.00 | 3 045.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 900.00 | 400.00 | 300.00 | ||
| Retained earnings | 329.00 | 354.00 | - 362.00 | - 292.00 | - 144.99 |
| Profit of the financial year | 25.00 | 185.00 | 470.00 | 446.00 | 315.94 |
| Shareholders equity total | 404.00 | 589.00 | 1 058.00 | 604.00 | 520.96 |
| Provisions | 53.00 | 0.49 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 94.00 | ||||
| Current trade creditors | 446.00 | 170.00 | 196.00 | 50.00 | 204.10 |
| Current owed to group member | 799.00 | 408.62 | |||
| Short-term deferred tax liabilities | 200.00 | 87.00 | 96.00 | 69.66 | |
| Other non-interest bearing current liabilities | 115.00 | 732.00 | 771.00 | 833.00 | 1 265.03 |
| Accruals and deferred income | 865.00 | 769.00 | 673.00 | 576.87 | |
| Current liabilities total | 1 360.00 | 1 967.00 | 1 917.00 | 1 652.00 | 2 524.27 |
| Balance sheet total (liabilities) | 1 817.00 | 2 556.00 | 2 975.00 | 2 256.00 | 3 045.71 |
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.