NTO A/S — Credit Rating and Financial Key Figures
CVR number: 27240607
Industrivej 8, 7430 Ikast
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31 723.33 | 34 349.98 | 39 736.57 | 39 515.74 | 42 054.88 |
| Employee benefit expenses | -27 097.49 | -25 819.04 | -28 879.41 | -31 485.70 | -34 384.97 |
| Total depreciation | - 345.13 | - 246.79 | - 429.74 | - 144.87 | -25.42 |
| EBIT | 4 280.71 | 8 284.16 | 10 427.41 | 7 885.16 | 7 644.49 |
| Other financial income | 141.49 | 180.30 | 172.61 | 148.97 | 83.23 |
| Other financial expenses | - 104.17 | -85.80 | - 178.96 | -85.55 | -79.21 |
| Pre-tax profit | 4 318.03 | 8 378.66 | 10 421.05 | 7 948.59 | 7 648.51 |
| Income taxes | - 942.88 | -1 871.30 | -2 304.22 | -1 758.00 | -1 690.41 |
| Net earnings | 3 375.15 | 6 507.36 | 8 116.84 | 6 190.59 | 5 958.10 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 1 092.00 | ||||
| Intangible assets total | 1 092.00 | ||||
| Machinery and equipment | 246.49 | 178.57 | 76.96 | 95.84 | 22.50 |
| Tangible assets total | 246.49 | 178.57 | 76.96 | 95.84 | 22.50 |
| Participating interests | 20.00 | ||||
| Other receivables | 174.22 | 250.97 | |||
| Investments total | 174.22 | 270.98 | |||
| Non-current other receivables | 201.55 | 170.33 | 174.22 | ||
| Long term receivables total | 201.55 | 170.33 | 174.22 | ||
| Raw materials and consumables | 4 127.91 | 5 862.89 | 7 184.24 | 4 857.74 | 4 981.54 |
| Inventories total | 4 127.91 | 5 862.89 | 7 184.24 | 4 857.74 | 4 981.54 |
| Current trade debtors | 8 078.66 | 12 067.30 | 10 386.67 | 7 585.46 | 9 585.51 |
| Current amounts owed by group member comp. | 4 751.00 | 5 835.78 | 8 988.40 | 3 343.84 | 305.37 |
| Prepayments and accrued income | 5.15 | 65.86 | 69.94 | ||
| Current other receivables | 6 672.82 | 2 583.34 | 3 454.44 | 9 747.65 | 15 703.05 |
| Current deferred tax assets | 42.40 | 113.57 | 128.28 | 151.11 | |
| Short term receivables total | 19 544.88 | 20 599.99 | 22 962.93 | 20 893.92 | 25 663.87 |
| Cash and bank deposits | 4 359.38 | 4 704.16 | 3 203.51 | 3 124.04 | 1 711.90 |
| Cash and cash equivalents | 4 359.38 | 4 704.16 | 3 203.51 | 3 124.04 | 1 711.90 |
| Balance sheet total (assets) | 28 480.21 | 31 515.94 | 33 601.87 | 29 145.77 | 33 742.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 601.00 | 601.00 | 601.00 | 601.00 | 601.00 |
| Shares repurchased | 3 000.00 | 5 000.00 | 8 000.00 | 6 000.00 | 6 000.00 |
| Other reserves | -5 148.24 | ||||
| Retained earnings | 6 585.25 | 4 960.40 | 3 467.76 | 5 584.59 | 4 923.42 |
| Profit of the financial year | 3 375.15 | 6 507.36 | 8 116.84 | 6 190.59 | 5 958.10 |
| Shareholders equity total | 13 561.40 | 17 068.76 | 20 185.59 | 18 376.18 | 12 334.28 |
| Provisions | 733.45 | 1 094.68 | 1 766.95 | 739.08 | |
| Non-current other liabilities | 2 564.10 | ||||
| Non-current liabilities total | 2 564.10 | ||||
| Current loans from credit institutions | 11.08 | 22.66 | 22.45 | 31.90 | 0.45 |
| Advances received | 2 164.91 | 13 344.42 | |||
| Current trade creditors | 1 469.05 | 1 704.86 | 1 984.18 | 1 696.53 | 2 937.45 |
| Short-term deferred tax liabilities | 1 213.45 | 1 942.47 | 2 318.93 | 1 780.83 | 800.22 |
| Other non-interest bearing current liabilities | 7 364.24 | 8 611.47 | 5 630.52 | 3 328.47 | 3 586.89 |
| Accruals and deferred income | 1 563.43 | 2 165.72 | 2 365.51 | ||
| Current liabilities total | 11 621.25 | 14 447.18 | 12 321.59 | 9 002.64 | 20 669.43 |
| Balance sheet total (liabilities) | 28 480.21 | 31 515.94 | 33 601.87 | 29 145.77 | 33 742.79 |
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.