Nordic Quinoa ApS
CVR number: 38017365
Espelundsvej 8, Skovhastrup 4330 Hvalsø
LEG@nordicquinoa.dk
tel: 21223931
www.nordicquinoa.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -83.33 | - 187.54 | -62.20 | -99.02 | -53.39 |
| Employee benefit expenses | -42.32 | ||||
| EBIT | -83.33 | - 187.54 | - 104.52 | -99.02 | -53.39 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.01 | -0.09 | -0.12 | -0.14 | |
| Pre-tax profit | -83.34 | - 187.64 | - 104.64 | -99.16 | -53.38 |
| Income taxes | 45.29 | 21.82 | 0.36 | ||
| Net earnings | -83.34 | - 187.64 | -59.35 | -77.35 | -53.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 315.10 | 565.10 | 1 321.01 | 1 321.01 | 1 321.01 |
| Intangible assets total | 315.10 | 565.10 | 1 321.01 | 1 321.01 | 1 321.01 |
| Machinery and equipment | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Tangible assets total | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Investments total | |||||
| Non-current other receivables | 25.00 | ||||
| Long term receivables total | 25.00 | ||||
| Raw materials and consumables | 125.28 | 53.47 | 120.68 | 60.00 | 50.00 |
| Inventories total | 125.28 | 53.47 | 120.68 | 60.00 | 50.00 |
| Current trade debtors | 12.77 | 66.10 | 47.93 | 40.75 | |
| Current other receivables | 16.64 | 45.59 | 4.43 | ||
| Current deferred tax assets | 45.29 | 21.82 | 0.36 | ||
| Short term receivables total | 16.64 | 58.36 | 111.39 | 69.74 | 45.54 |
| Cash and bank deposits | 8.53 | 42.49 | 11.11 | 0.73 | 40.01 |
| Cash and cash equivalents | 8.53 | 42.49 | 11.11 | 0.73 | 40.01 |
| Balance sheet total (assets) | 466.35 | 720.21 | 1 589.99 | 1 452.28 | 1 457.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | -83.34 | - 270.98 | - 330.33 | - 407.68 | |
| Profit of the financial year | -83.34 | - 187.64 | -59.35 | -77.35 | -53.02 |
| Shareholders equity total | 216.66 | 29.02 | -30.33 | - 107.68 | - 160.69 |
| Non-current liabilities total | |||||
| Current trade creditors | 56.74 | 38.86 | 80.86 | 51.83 | 36.68 |
| Current owed to group member | 192.95 | 652.33 | 1 522.78 | 1 499.18 | 1 581.37 |
| Other non-interest bearing current liabilities | 16.67 | 8.95 | |||
| Current liabilities total | 249.69 | 691.19 | 1 620.32 | 1 559.95 | 1 618.05 |
| Balance sheet total (liabilities) | 466.35 | 720.21 | 1 589.99 | 1 452.28 | 1 457.36 |
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.