Nordic Refrigeration Solutions ApS
CVR number: 39919133
Karetmagervej 19 C, 7100 Vejle
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 233.90 | 2 236.48 | 2 608.00 | 10 355.00 | 3 329.17 |
| Employee benefit expenses | -1 094.08 | -1 116.44 | -1 991.00 | -2 542.00 | -2 769.86 |
| Total depreciation | -10.00 | -99.00 | |||
| EBIT | 139.82 | 1 120.04 | 606.00 | 7 912.00 | 559.30 |
| Other financial income | 20.13 | ||||
| Other financial expenses | -62.67 | -16.25 | -48.00 | - 178.00 | - 407.50 |
| Pre-tax profit | 65.34 | 1 093.84 | 558.00 | 7 734.00 | 171.94 |
| Income taxes | -16.10 | - 261.62 | - 132.00 | -1 686.00 | -55.86 |
| Net earnings | 49.25 | 832.22 | 426.00 | 6 048.00 | 116.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.00 | 18.05 | 8.00 | 10.00 | 10.00 |
| Tangible assets total | 28.00 | 18.05 | 8.00 | 10.00 | 10.00 |
| Other receivables | 114.00 | 114.00 | 114.05 | ||
| Investments total | 114.00 | 114.00 | 114.05 | ||
| Non-current other receivables | 176.55 | 114.05 | |||
| Long term receivables total | 176.55 | 114.05 | |||
| Raw materials and consumables | 1 640.37 | 4 129.31 | 5 906.00 | 7 366.00 | 9 767.48 |
| Advance payments | 567.93 | ||||
| Inventories total | 1 640.37 | 4 129.31 | 5 906.00 | 7 366.00 | 10 335.41 |
| Current trade debtors | 2 119.00 | 3 334.00 | 1 242.97 | ||
| Current amounts owed by group member comp. | 7.00 | 888.00 | 216.41 | ||
| Current owed by particip. interest comp. | 7.07 | 18.00 | |||
| Current other receivables | 1 995.13 | 1 581.62 | 151.00 | 160.00 | |
| Current deferred tax assets | 19.92 | 0.95 | 147.00 | 93.62 | |
| Short term receivables total | 2 015.04 | 1 589.65 | 2 144.00 | 4 520.00 | 1 713.00 |
| Cash and bank deposits | 701.00 | 740.83 | 223.00 | 4 822.00 | 859.63 |
| Cash and cash equivalents | 701.00 | 740.83 | 223.00 | 4 822.00 | 859.63 |
| Balance sheet total (assets) | 4 560.97 | 6 591.89 | 8 395.00 | 16 832.00 | 13 032.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Shares repurchased | 830.00 | 6 000.00 | |||
| Retained earnings | - 780.75 | 52.00 | -5 522.00 | 525.66 | |
| Profit of the financial year | 49.25 | 832.22 | 426.00 | 6 048.00 | 116.08 |
| Shareholders equity total | 799.25 | 1 631.46 | 1 228.00 | 7 276.00 | 1 391.73 |
| Provisions | 2.00 | 2.00 | 2.20 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3 000.00 | 2 600.00 | |||
| Current trade creditors | 1 247.21 | 1 466.96 | 5 188.00 | 646.00 | 1 955.69 |
| Current owed to participating | 958.35 | ||||
| Current owed to group member | 193.25 | 16.00 | 31.43 | ||
| Short-term deferred tax liabilities | 36.01 | 242.66 | 129.00 | 1 652.00 | 22.86 |
| Other non-interest bearing current liabilities | 1 326.89 | 3 250.80 | 1 849.00 | 4 241.00 | 7 028.18 |
| Current liabilities total | 3 761.72 | 4 960.42 | 7 166.00 | 9 555.00 | 11 638.17 |
| Balance sheet total (liabilities) | 4 560.97 | 6 591.89 | 8 396.00 | 16 833.00 | 13 032.10 |
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.