NORRØN A/S — Credit Rating and Financial Key Figures
CVR number: 35814981
Tagensvej 85 F, 2200 København N
poul@norroen.dk
tel: 50578727
www.norroen.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 405.63 | 10 852.99 | 9 836.04 | 9 644.30 | |
| Purchases during the financial year | - 517.70 | -1 211.33 | - 192.13 | - 339.18 | |
| External services | - 984.60 | -1 870.13 | -2 107.53 | -1 985.36 | |
| Gross profit | 3 886.44 | 2 903.33 | 7 771.53 | 7 536.38 | 7 319.77 |
| Employee benefit expenses | -3 297.50 | -2 739.07 | -5 980.36 | -7 070.34 | -6 556.99 |
| Total depreciation | - 256.57 | - 132.38 | - 176.76 | - 288.71 | - 338.37 |
| EBIT | 332.37 | 31.88 | 1 614.41 | 177.33 | 424.40 |
| Other financial income | 0.58 | 1.69 | |||
| Other financial expenses | -24.35 | -21.84 | -41.17 | -9.60 | -56.64 |
| Pre-tax profit | 308.02 | 10.04 | 1 573.23 | 168.30 | 369.46 |
| Income taxes | -75.05 | -3.03 | - 338.37 | -47.34 | -92.56 |
| Net earnings | 232.97 | 7.01 | 1 234.87 | 120.96 | 276.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 880.21 | 759.36 | 939.08 | 1 241.77 | 1 564.71 |
| Tangible assets total | 880.21 | 759.36 | 939.08 | 1 241.77 | 1 564.71 |
| Investments total | 172.48 | 172.48 | 172.48 | 172.48 | 172.48 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 216.65 | 364.28 | 1 428.34 | 339.98 | 480.35 |
| Prepayments and accrued income | 21.57 | 27.25 | 28.27 | 64.34 | 52.32 |
| Current other receivables | 35.17 | 641.04 | 489.11 | 1 025.82 | 1 507.94 |
| Current deferred tax assets | 6.00 | 32.00 | |||
| Short term receivables total | 1 273.38 | 1 032.57 | 1 945.72 | 1 436.14 | 2 072.62 |
| Cash and bank deposits | 121.99 | 101.88 | 1 928.03 | 563.38 | 761.58 |
| Cash and cash equivalents | 121.99 | 101.88 | 1 928.03 | 563.38 | 761.58 |
| Balance sheet total (assets) | 2 448.06 | 2 066.29 | 4 985.31 | 3 413.77 | 4 571.39 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 120.00 | 818.55 | 72.57 | 166.14 | |
| Retained earnings | 60.77 | 173.74 | - 637.80 | 524.49 | 479.32 |
| Profit of the financial year | 232.97 | 7.01 | 1 234.87 | 120.96 | 276.89 |
| Shareholders equity total | 693.74 | 700.75 | 1 815.61 | 1 118.02 | 1 322.35 |
| Provisions | 21.53 | 24.55 | 117.62 | 164.97 | 257.53 |
| Non-current deferred tax liabilities | 165.34 | 170.46 | 176.77 | ||
| Non-current liabilities total | 165.34 | 170.46 | 176.77 | ||
| Current loans from credit institutions | 50.00 | 366.01 | 477.77 | ||
| Current trade creditors | 168.50 | 202.28 | 249.06 | 124.86 | 350.41 |
| Current owed to participating | 131.73 | 409.28 | 389.45 | ||
| Short-term deferred tax liabilities | 38.68 | 185.30 | |||
| Other non-interest bearing current liabilities | 1 343.88 | 772.70 | 2 286.76 | 1 396.16 | 1 447.11 |
| Accruals and deferred income | 165.62 | 30.02 | 150.00 | ||
| Current liabilities total | 1 732.79 | 1 340.99 | 2 886.74 | 1 960.32 | 2 814.74 |
| Balance sheet total (liabilities) | 2 448.06 | 2 066.29 | 4 985.31 | 3 413.77 | 4 571.39 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.