Indivior Nordics ApS — Credit Rating and Financial Key Figures
CVR number: 36553014
Tuborg Boulevard 12, 2900 Hellerup
Info.Nordics@indivior.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 024.00 | 12 801.54 | 12 888.32 | 14 137.85 | 14 086.44 |
| Employee benefit expenses | -9 690.44 | -11 197.77 | -11 398.38 | -12 274.50 | -12 228.45 |
| Other operating expenses | -9.18 | ||||
| EBIT | 1 333.56 | 1 603.76 | 1 489.94 | 1 863.34 | 1 848.82 |
| Other financial income | 19.53 | 42.00 | 0.85 | 115.84 | 394.22 |
| Other financial expenses | - 217.73 | - 230.46 | - 102.80 | -59.42 | -35.01 |
| Pre-tax profit | 1 135.36 | 1 415.30 | 1 387.99 | 1 919.76 | 2 208.03 |
| Income taxes | - 580.98 | - 298.99 | -1 025.33 | - 570.84 | - 698.20 |
| Net earnings | 554.38 | 1 116.31 | 362.66 | 1 348.92 | 1 509.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 194.17 | 190.57 | 175.51 | 176.32 | |
| Investments total | 194.17 | 190.57 | 175.51 | 176.32 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 925.66 | 4 341.88 | 6 823.69 | 9 936.72 | 11 936.09 |
| Prepayments and accrued income | 293.80 | 6.84 | 8.79 | 20.23 | 489.28 |
| Current other receivables | 1 650.51 | 2 022.71 | 1 185.54 | 742.42 | 1 511.89 |
| Short term receivables total | 3 869.98 | 6 371.44 | 8 018.02 | 10 699.38 | 13 937.26 |
| Cash and bank deposits | 6 558.45 | 4 565.80 | 3 234.85 | 1 592.38 | 1 922.86 |
| Cash and cash equivalents | 6 558.45 | 4 565.80 | 3 234.85 | 1 592.38 | 1 922.86 |
| Balance sheet total (assets) | 10 428.43 | 11 131.41 | 11 443.44 | 12 467.27 | 16 036.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 4 349.69 | 4 918.62 | 5 738.84 | 5 592.59 | 7 048.89 |
| Profit of the financial year | 554.38 | 1 116.31 | 362.66 | 1 348.92 | 1 509.83 |
| Shareholders equity total | 4 954.07 | 6 084.93 | 6 151.50 | 6 991.51 | 8 608.72 |
| Non-current liabilities total | |||||
| Current trade creditors | 94.73 | 161.44 | 834.72 | 315.02 | |
| Current owed to group member | 3 206.51 | 731.36 | 806.51 | 108.69 | 274.47 |
| Short-term deferred tax liabilities | 669.27 | 383.03 | 154.29 | 381.55 | 705.77 |
| Other non-interest bearing current liabilities | 1 503.84 | 3 770.64 | 4 331.14 | 4 150.81 | 6 132.45 |
| Current liabilities total | 5 474.36 | 5 046.48 | 5 291.94 | 5 475.77 | 7 427.72 |
| Balance sheet total (liabilities) | 10 428.43 | 11 131.41 | 11 443.44 | 12 467.27 | 16 036.44 |
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.