Norion Internetservice ApS
CVR number: 36710683
Kronprinsensvej 45, 2000 Frederiksberg
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -36.92 | 0.57 | 1.20 | ||
| External services | 32.92 | -0.14 | -13.59 | ||
| Gross profit | -4.00 | 0.44 | -12.38 | ||
| Total depreciation | -98.60 | ||||
| EBIT | -4.00 | 0.44 | -12.38 | -98.60 | |
| Other financial expenses | -5.00 | -0.07 | |||
| Pre-tax profit | -4.00 | 0.44 | -12.38 | - 103.60 | -0.07 |
| Income taxes | -0.12 | ||||
| Net earnings | -4.00 | 0.44 | -12.50 | - 103.60 | -0.07 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 36.92 | ||||
| Tangible assets total | 36.92 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 91.85 | 98.60 | |||
| Inventories total | 91.85 | 98.60 | |||
| Current other receivables | 0.98 | ||||
| Current deferred tax assets | 3.54 | ||||
| Short term receivables total | 3.54 | 0.98 | |||
| Cash and bank deposits | 7.61 | 5.90 | 0.09 | 0.09 | 0.01 |
| Cash and cash equivalents | 7.61 | 5.90 | 0.09 | 0.09 | 0.01 |
| Balance sheet total (assets) | 48.07 | 98.73 | 98.68 | 0.09 | 0.01 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Other reserves | -3.50 | ||||
| Retained earnings | 5.57 | -2.43 | -1.99 | -14.49 | - 118.09 |
| Profit of the financial year | -4.00 | 0.44 | -12.50 | - 103.60 | -0.07 |
| Shareholders equity total | 48.07 | 48.01 | 35.51 | -68.09 | -68.17 |
| Non-current liabilities total | |||||
| Current owed to participating | 50.73 | 63.18 | 63.18 | 68.18 | |
| Other non-interest bearing current liabilities | 5.00 | ||||
| Current liabilities total | 50.73 | 63.18 | 68.18 | 68.18 | |
| Balance sheet total (liabilities) | 48.07 | 98.73 | 98.68 | 0.09 | 0.01 |
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.