Ejendomsselskabet N1 ApS — Credit Rating and Financial Key Figures
CVR number: 38056964
Jægersborg Alle 1 A, 2920 Charlottenlund
kl@npv.as
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -26.99 | -55.44 | -38.53 | - 143.61 | - 188.28 |
| EBIT | -26.99 | -55.44 | -38.53 | - 143.61 | - 188.28 |
| Other financial income | 57.86 | 113.79 | 122.12 | ||
| Other financial expenses | -19 024.90 | -0.47 | - 123.57 | - 122.86 | |
| Pre-tax profit | -19 051.90 | 2.42 | -39.00 | - 153.39 | - 189.02 |
| Income taxes | 5 865.14 | -2 575.40 | 2 550.32 | 33.74 | 41.58 |
| Net earnings | -13 186.76 | -2 572.98 | 2 511.31 | - 119.64 | - 147.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | 50.00 | ||||
| Long term receivables total | |||||
| Semifinished products | 52 963.11 | 60 693.88 | 84 775.08 | 101 359.15 | 116 175.32 |
| Inventories total | 52 963.11 | 60 693.88 | 84 775.08 | 101 359.15 | 116 175.32 |
| Current amounts owed by group member comp. | 3 251.24 | 3 365.03 | 4 075.86 | ||
| Current other receivables | 356.44 | 3 369.00 | 3 837.14 | 1 569.77 | 1 000.00 |
| Current deferred tax assets | 5 805.19 | 4 894.62 | 1 304.77 | 756.75 | |
| Short term receivables total | 6 161.63 | 3 369.00 | 11 983.00 | 6 239.57 | 5 832.61 |
| Cash and bank deposits | 40 340.45 | 23.83 | 352.17 | 318.95 | |
| Cash and cash equivalents | 40 340.45 | 23.83 | 352.17 | 318.95 | |
| Balance sheet total (assets) | 99 465.19 | 64 062.88 | 96 781.91 | 107 950.88 | 122 376.88 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -7 500.35 | -20 687.11 | -23 260.09 | -20 748.77 | -20 868.42 |
| Profit of the financial year | -13 186.76 | -2 572.98 | 2 511.31 | - 119.64 | - 147.43 |
| Shareholders equity total | -20 637.11 | -23 210.09 | -20 698.77 | -20 818.42 | -20 965.85 |
| Provisions | 2 344.31 | ||||
| Non-current owed to group member | 1 310.35 | 30 156.78 | 34 235.97 | ||
| Non-current other liabilities | 76 090.10 | 85 999.60 | 91 796.99 | ||
| Non-current deferred tax liabilities | 98 401.08 | 108 556.37 | |||
| Non-current liabilities total | 76 090.10 | 85 999.60 | 93 107.35 | 128 557.86 | 142 792.34 |
| Current loans from credit institutions | 112.05 | ||||
| Current trade creditors | 44 012.19 | 40.00 | 1 635.70 | 211.44 | 88.96 |
| Current owed to group member | 20 393.33 | ||||
| Other non-interest bearing current liabilities | 1 121.31 | 461.44 | |||
| Current liabilities total | 44 012.19 | 1 273.37 | 22 029.03 | 211.44 | 550.39 |
| Balance sheet total (liabilities) | 99 465.19 | 64 062.88 | 96 781.91 | 107 950.88 | 122 376.88 |
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.