Nordisk Teknik ApS
CVR number: 41521236
Lysholmparken 10, Osted 4320 Lejre
tel: 28296038
www.pantonel.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 565.26 | 1 190.19 | 1 913.36 | 1 424.94 |
| Employee benefit expenses | - 859.30 | - 827.09 | -1 178.47 | -1 311.94 |
| Total depreciation | -89.14 | - 122.01 | - 146.58 | - 108.28 |
| EBIT | 616.82 | 241.09 | 588.31 | 4.72 |
| Other financial income | 0.00 | |||
| Other financial expenses | -9.22 | -18.28 | -20.30 | -12.20 |
| Pre-tax profit | 607.60 | 222.82 | 568.01 | -7.48 |
| Income taxes | - 137.19 | -57.07 | - 110.07 | -32.08 |
| Net earnings | 470.41 | 165.74 | 457.94 | -39.56 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 551.22 | 470.34 | 237.27 | 203.99 |
| Tangible assets total | 551.22 | 470.34 | 237.27 | 203.99 |
| Other receivables | 30.00 | 30.00 | ||
| Investments total | 30.00 | 30.00 | ||
| Non-current other receivables | 5.44 | |||
| Long term receivables total | 5.44 | |||
| Raw materials and consumables | 100.00 | 100.00 | 100.00 | |
| Inventories total | 100.00 | 100.00 | 100.00 | |
| Current trade debtors | 484.32 | 526.79 | 274.53 | 196.41 |
| Current amounts owed by group member comp. | 1 035.00 | 1 047.80 | 342.49 | |
| Current other receivables | 24.79 | 256.16 | 1 126.13 | 1 556.03 |
| Current deferred tax assets | 14.10 | 17.22 | ||
| Short term receivables total | 1 544.11 | 1 830.75 | 1 757.25 | 1 769.67 |
| Balance sheet total (assets) | 2 100.77 | 2 401.09 | 2 124.52 | 2 103.66 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 |
| Share premium account | 13.07 | |||
| Shares repurchased | 500.00 | 500.00 | ||
| Retained earnings | -16.52 | - 350.78 | 107.16 | |
| Profit of the financial year | 470.41 | 165.74 | 457.94 | -39.56 |
| Shareholders equity total | 883.48 | 1 049.22 | 1 007.16 | 467.60 |
| Provisions | 26.72 | 25.77 | ||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 203.58 | 413.19 | 281.00 | 286.97 |
| Current trade creditors | 265.17 | 115.79 | 339.38 | 62.12 |
| Current owed to participating | 8.04 | 97.89 | ||
| Current owed to group member | 941.59 | |||
| Short-term deferred tax liabilities | 125.28 | 55.96 | 149.95 | 35.20 |
| Other non-interest bearing current liabilities | 588.50 | 385.23 | 347.02 | 310.18 |
| Accruals and deferred income | 258.03 | |||
| Current liabilities total | 1 190.58 | 1 326.09 | 1 117.36 | 1 636.06 |
| Balance sheet total (liabilities) | 2 100.77 | 2 401.09 | 2 124.52 | 2 103.66 |
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.