Nordic Clays ApS
CVR number: 42858579
Rolighedsvej 9, 1958 Frederiksberg C
info@nordicclays.com
tel: 29882293
www.nordicclays.com
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -2 648.57 | -1 491.81 |
Employee benefit expenses | -2 383.48 | -1 844.80 |
Total depreciation | - 492.64 | - 513.77 |
EBIT | -5 524.70 | -3 850.38 |
Other financial income | 4.18 | 53.41 |
Other financial expenses | -6.62 | - 792.95 |
Pre-tax profit | -5 527.14 | -4 589.91 |
Income taxes | 1 213.88 | 1 006.94 |
Net earnings | -4 313.26 | -3 582.97 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible rights | 7 626.62 | 7 626.63 |
Intangible assets total | 7 626.62 | 7 626.63 |
Machinery and equipment | 364.98 | 273.73 |
Tangible assets total | 364.98 | 273.73 |
Holdings in group member companies | 34.10 | |
Other receivables | 72.00 | 72.00 |
Investments total | 72.00 | 106.10 |
Long term receivables total | ||
Finished products/goods | 2 019.23 | 3 344.49 |
Inventories total | 2 019.23 | 3 344.49 |
Current trade debtors | 13.24 | 28.34 |
Current amounts owed by group member comp. | 41.83 | |
Prepayments and accrued income | 464.63 | |
Current other receivables | 211.09 | 264.13 |
Current deferred tax assets | 1 213.88 | 1 990.96 |
Short term receivables total | 1 438.21 | 2 789.88 |
Cash and bank deposits | 1 094.40 | 95.19 |
Cash and cash equivalents | 1 094.40 | 95.19 |
Balance sheet total (assets) | 12 615.44 | 14 236.02 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 84.75 | 84.75 |
Profit of the financial year | -4 313.26 | -3 582.97 |
Shareholders equity total | -4 228.51 | -3 498.23 |
Non-current owed to group member | 16 500.00 | 16 952.82 |
Non-current liabilities total | 16 500.00 | 16 952.82 |
Current loans from credit institutions | 44.54 | 27.93 |
Current trade creditors | 122.60 | 197.57 |
Current owed to group member | 397.92 | |
Other non-interest bearing current liabilities | 176.81 | 158.01 |
Current liabilities total | 343.95 | 781.42 |
Balance sheet total (liabilities) | 12 615.44 | 14 236.02 |
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.