RelyOn Nutec Denmark A/S — Credit Rating and Financial Key Figures
CVR number: 27460828
Uglviggårdsvej 3, 6705 Esbjerg Ø
info@relyonnutec.com
www.relyonnutec.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 34 916.84 | 21 155.03 | 28 108.14 | 32 335.27 | 35 378.70 |
| Employee benefit expenses | -28 116.22 | -20 249.25 | -23 488.54 | -26 370.31 | -28 253.33 |
| Total depreciation | -3 194.49 | -1 981.25 | -1 709.07 | -1 943.76 | -2 277.84 |
| EBIT | 3 606.13 | -1 075.47 | 2 910.54 | 4 021.20 | 4 847.53 |
| Other financial income | 91.02 | 83.55 | 145.30 | 374.91 | 322.37 |
| Other financial expenses | - 395.54 | - 519.01 | - 618.26 | -1 105.31 | -1 466.75 |
| Pre-tax profit | 3 301.61 | -1 510.93 | 2 437.59 | 3 290.80 | 3 703.15 |
| Income taxes | - 984.79 | 928.88 | 104.70 | -1 079.98 | - 576.05 |
| Net earnings | 2 316.82 | - 582.04 | 2 542.29 | 2 210.82 | 3 127.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 593.42 | 1 155.26 | 1 756.35 | 2 556.29 | 2 849.56 |
| Buildings | 4 602.73 | 3 405.20 | 2 834.83 | 2 487.71 | 2 064.13 |
| Machinery and equipment | 8 491.29 | 3 699.68 | 4 406.70 | 4 893.46 | 6 385.78 |
| Tangible assets total | 13 687.44 | 8 260.14 | 8 997.88 | 9 937.47 | 11 299.47 |
| Holdings in group member companies | 212.79 | 28 041.10 | 28 041.10 | 28 041.10 | 28 041.10 |
| Investments total | 212.79 | 28 041.10 | 28 041.10 | 28 041.10 | 28 041.10 |
| Non-curr. owed by group member comp. | 2 401.91 | 2 414.07 | 10 966.00 | ||
| Long term receivables total | 2 401.91 | 2 414.07 | 10 966.00 | ||
| Inventories total | |||||
| Current trade debtors | 9 485.12 | 2 942.33 | 3 975.46 | 6 335.19 | 3 167.84 |
| Current amounts owed by group member comp. | 7 210.03 | 3 088.67 | 2 955.30 | 5 887.91 | 18 207.23 |
| Prepayments and accrued income | 1 819.89 | 669.69 | 669.83 | 622.16 | 780.22 |
| Current other receivables | 3 806.15 | 2 517.05 | 2 868.42 | 2 741.79 | 3 391.02 |
| Current deferred tax assets | 2 615.18 | 393.43 | 498.12 | ||
| Short term receivables total | 24 936.38 | 9 611.17 | 10 967.13 | 15 587.05 | 25 546.32 |
| Cash and bank deposits | 1 464.13 | 3 696.60 | 3 780.77 | 5 617.64 | 14.87 |
| Cash and cash equivalents | 1 464.13 | 3 696.60 | 3 780.77 | 5 617.64 | 14.87 |
| Balance sheet total (assets) | 42 702.64 | 52 023.07 | 62 752.88 | 59 183.26 | 64 901.76 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 010.00 | 2 010.00 | 2 010.00 | 2 010.00 | 2 010.00 |
| Other reserves | 9.68 | ||||
| Retained earnings | 25 428.05 | 27 744.86 | 27 162.82 | 29 664.35 | 31 875.17 |
| Profit of the financial year | 2 316.82 | - 582.04 | 2 542.29 | 2 210.82 | 3 127.11 |
| Shareholders equity total | 29 764.54 | 29 172.82 | 31 715.10 | 33 885.17 | 37 012.27 |
| Provisions | 250.02 | 165.54 | |||
| Non-current leasing loans | 930.46 | 645.41 | 384.78 | 147.58 | |
| Non-current owed to group member | 2 581.15 | 8 623.01 | |||
| Non-current other liabilities | 990.62 | 250.02 | 165.54 | ||
| Non-current deferred tax liabilities | 3 035.68 | ||||
| Non-current liabilities total | 990.62 | 930.46 | 3 681.09 | 3 215.96 | 8 936.12 |
| Current loans from credit institutions | 171.16 | 186.16 | 1 229.87 | 218.63 | 237.21 |
| Current trade creditors | 3 860.77 | 1 223.63 | 2 980.79 | 2 632.79 | 2 852.66 |
| Current owed to group member | 899.30 | 14 619.33 | 14 730.72 | 6 651.32 | 5 342.88 |
| Short-term deferred tax liabilities | 62.40 | ||||
| Other non-interest bearing current liabilities | 6 953.84 | 5 890.68 | 8 415.30 | 12 579.41 | 10 520.62 |
| Current liabilities total | 11 947.48 | 21 919.80 | 27 356.69 | 22 082.14 | 18 953.37 |
| Balance sheet total (liabilities) | 42 702.64 | 52 023.07 | 62 752.88 | 59 433.28 | 65 067.30 |
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.