NORFOLK ERHVERVSRENGØRING ØST ApS — Credit Rating and Financial Key Figures
CVR number: 36051809
Industriholmen 15 B, 2650 Hvidovre
mni@norfolk.dk
www.norfolk.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 156.03 | 10 956.57 | 12 600.27 | 13 135.79 | 14 298.84 |
| Employee benefit expenses | -8 426.12 | -9 990.09 | -11 476.08 | -11 928.83 | -12 882.10 |
| Total depreciation | -80.29 | -67.20 | -62.87 | -46.71 | -16.25 |
| EBIT | 649.61 | 899.27 | 1 061.32 | 1 160.25 | 1 400.50 |
| Other financial income | 7.35 | 248.54 | 81.92 | 197.30 | 156.09 |
| Other financial expenses | -16.24 | - 114.22 | -2 062.74 | - 725.50 | -25.88 |
| Pre-tax profit | 640.73 | 1 033.59 | - 919.49 | 632.05 | 1 530.71 |
| Income taxes | - 144.52 | - 231.15 | 192.74 | - 150.12 | - 341.42 |
| Net earnings | 496.20 | 802.44 | - 726.75 | 481.93 | 1 189.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 23.33 | 18.33 | 13.33 | 8.33 | 3.33 |
| Machinery and equipment | 211.50 | 149.30 | 91.43 | 49.73 | 35.00 |
| Tangible assets total | 234.83 | 167.64 | 104.77 | 58.06 | 38.33 |
| Investments total | 46.41 | 46.41 | 54.01 | 56.88 | 57.17 |
| Long term receivables total | |||||
| Raw materials and consumables | 31.13 | 31.13 | 31.13 | 31.13 | 192.32 |
| Inventories total | 31.13 | 31.13 | 31.13 | 31.13 | 192.32 |
| Current trade debtors | 1 310.40 | 1 513.75 | 1 820.42 | 2 297.68 | 2 125.45 |
| Current owed by particip. interest comp. | 103.51 | 204.35 | 1 449.66 | ||
| Prepayments and accrued income | 45.93 | ||||
| Current other receivables | 333.65 | 296.96 | 15.00 | 0.17 | |
| Current deferred tax assets | 4.76 | 4.10 | 232.49 | 49.05 | 0.93 |
| Short term receivables total | 1 648.81 | 1 814.82 | 2 217.36 | 2 551.09 | 3 576.21 |
| Other current investments | 1 412.41 | 803.98 | 991.95 | ||
| Cash and bank deposits | 1 870.06 | 256.60 | 2.31 | 454.38 | |
| Cash and cash equivalents | 1 870.06 | 1 669.01 | 803.98 | 994.26 | 454.38 |
| Balance sheet total (assets) | 3 831.23 | 3 729.00 | 3 211.24 | 3 691.42 | 4 318.42 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 254.20 | 500.40 | 1 302.84 | 576.09 | 1 058.02 |
| Profit of the financial year | 496.20 | 802.44 | - 726.75 | 481.93 | 1 189.28 |
| Shareholders equity total | 800.41 | 1 352.84 | 626.09 | 1 108.02 | 2 297.30 |
| Non-current leasing loans | 77.15 | 46.23 | 24.87 | ||
| Non-current other liabilities | 110.89 | ||||
| Non-current liabilities total | 188.04 | 46.23 | 24.87 | ||
| Current loans from credit institutions | 30.00 | 31.00 | 596.31 | 310.95 | |
| Current trade creditors | 18.00 | 112.99 | 155.90 | 195.14 | 493.64 |
| Current owed to participating | 148.27 | 136.03 | 88.09 | 89.85 | |
| Short-term deferred tax liabilities | 133.02 | 219.24 | 230.49 | ||
| Other non-interest bearing current liabilities | 2 661.76 | 1 818.42 | 1 672.04 | 1 989.22 | 1 207.14 |
| Current liabilities total | 2 842.78 | 2 329.92 | 2 560.28 | 2 583.40 | 2 021.12 |
| Balance sheet total (liabilities) | 3 831.23 | 3 729.00 | 3 211.24 | 3 691.42 | 4 318.42 |
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.