NAK INVEST ApS — Credit Rating and Financial Key Figures
CVR number: 31089891
Eggersvej 6, 2900 Hellerup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -27.98 | -29.38 | -17.24 | -10.44 | |
| Costs of management | -27.36 | ||||
| EBIT | -27.36 | -27.98 | -29.38 | -17.24 | -10.44 |
| Other financial income | 6.61 | 5.46 | 416.52 | ||
| Other financial expenses | - 227.76 | - 272.62 | - 268.45 | - 404.74 | - 783.67 |
| Net income from associates (fin.) | -2 135.00 | -1 147.47 | -1 589.59 | -6 715.03 | -1 275.16 |
| Pre-tax profit | -2 383.51 | -1 442.61 | -1 887.42 | -7 137.01 | -1 652.75 |
| Income taxes | 54.67 | 64.93 | 65.52 | - 437.51 | 1.74 |
| Net earnings | -2 328.84 | -1 377.68 | -1 821.89 | -7 574.53 | -1 651.01 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 18 867.01 | 17 719.53 | 16 129.95 | 9 414.92 | 9 422.17 |
| Investments total | 18 867.01 | 17 719.53 | 16 129.95 | 9 414.92 | 9 422.17 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 154.53 | 159.99 | 5 781.78 | 5 857.93 | |
| Current deferred tax assets | 352.84 | 417.77 | 483.29 | ||
| Short term receivables total | 507.36 | 577.76 | 483.29 | 5 781.78 | 5 857.93 |
| Balance sheet total (assets) | 19 374.37 | 18 297.29 | 16 613.24 | 15 196.70 | 15 280.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 150.00 |
| Retained earnings | 15 146.02 | 12 817.18 | 11 439.51 | 9 617.62 | 13 175.50 |
| Profit of the financial year | -2 328.84 | -1 377.68 | -1 821.89 | -7 574.53 | -1 651.01 |
| Shareholders equity total | 12 942.18 | 11 564.51 | 9 742.62 | 2 168.09 | 11 674.49 |
| Capital loans | 2 011.40 | 2 092.89 | 2 177.67 | 2 282.07 | |
| Non-current liabilities total | 2 011.40 | 2 092.89 | 2 177.67 | 2 282.07 | |
| Current loans from credit institutions | 3 539.19 | 3 545.05 | 3 500.00 | 3 500.00 | 3 569.67 |
| Current trade creditors | 30.00 | 58.76 | 60.06 | 45.63 | 35.94 |
| Current owed to group member | 152.16 | 336.65 | 433.46 | 85.39 | |
| Other non-interest bearing current liabilities | 699.43 | 699.43 | 699.43 | 7 115.52 | |
| Current liabilities total | 4 420.78 | 4 639.89 | 4 692.94 | 10 746.54 | 3 605.61 |
| Balance sheet total (liabilities) | 19 374.37 | 18 297.29 | 16 613.24 | 15 196.70 | 15 280.10 |
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.