Nordic Parenting ApS
CVR number: 38410393
Kronprinsensgade 10, 1114 København K
tel: 91561107
nordicparenting.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 728.00 | 27.00 | 81.00 | 1 118.31 | 1 686.21 |
| Employee benefit expenses | - 578.00 | - 108.00 | - 293.00 | - 779.95 | - 652.09 |
| Total depreciation | -7.00 | -16.00 | -11.00 | -19.03 | |
| EBIT | 143.00 | -97.00 | - 223.00 | 319.33 | 1 034.12 |
| Other financial expenses | -1.00 | -1.10 | -0.18 | ||
| Pre-tax profit | 143.00 | -97.00 | - 224.00 | 318.22 | 1 033.94 |
| Income taxes | -30.00 | 68.00 | -70.02 | - 229.59 | |
| Net earnings | 113.00 | -97.00 | - 156.00 | 248.20 | 804.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 2.00 | 1.00 | |||
| Intangible assets total | 2.00 | 1.00 | |||
| Machinery and equipment | 130.00 | 115.00 | 19.00 | ||
| Tangible assets total | 130.00 | 115.00 | 19.00 | ||
| Other receivables | 24.00 | 25.70 | 102.71 | ||
| Investments total | 24.00 | 25.70 | 102.71 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 125.00 | 60.00 | |||
| Finished products/goods | 20.00 | 25.00 | |||
| Inventories total | 125.00 | 60.00 | 20.00 | 25.00 | |
| Current trade debtors | 5.00 | 5.00 | 17.00 | 2.20 | 42.19 |
| Current amounts owed by group member comp. | 12.00 | 3.05 | |||
| Prepayments and accrued income | 20.00 | 2.20 | |||
| Current other receivables | 27.26 | ||||
| Current deferred tax assets | 68.00 | ||||
| Short term receivables total | 17.00 | 25.00 | 85.00 | 5.25 | 71.65 |
| Cash and bank deposits | 278.00 | 178.00 | 79.00 | 512.54 | 1 420.65 |
| Cash and cash equivalents | 278.00 | 178.00 | 79.00 | 512.54 | 1 420.65 |
| Balance sheet total (assets) | 552.00 | 379.00 | 227.00 | 568.49 | 1 595.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 140.00 | 140.00 | 750.00 | ||
| Retained earnings | 36.00 | 149.00 | 51.00 | - 244.50 | - 746.30 |
| Profit of the financial year | 113.00 | -97.00 | - 156.00 | 248.20 | 804.35 |
| Shareholders equity total | 339.00 | 102.00 | -55.00 | 193.70 | 858.05 |
| Non-current liabilities total | |||||
| Current owed to participating | 7.00 | 7.00 | 6.00 | ||
| Current owed to group member | 5.00 | 4.00 | 2.49 | ||
| Short-term deferred tax liabilities | 30.00 | 2.02 | 229.59 | ||
| Other non-interest bearing current liabilities | 176.00 | 265.00 | 272.00 | 372.77 | 504.88 |
| Current liabilities total | 213.00 | 277.00 | 282.00 | 374.79 | 736.96 |
| Balance sheet total (liabilities) | 552.00 | 379.00 | 227.00 | 568.49 | 1 595.01 |
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.