Nordjysk Miljø ApS
CVR number: 33392567
Gammel Rønnebjergvej 8 B, Poulstrup 9760 Vrå
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 35.17 | 46.41 | -84.43 | 140.30 | - 104.66 |
| Other operating expenses | - 100.00 | ||||
| Total depreciation | -3.89 | -3.89 | -3.89 | -0.85 | |
| EBIT | 31.28 | 42.52 | -88.32 | 39.44 | - 104.66 |
| Other financial expenses | -33.18 | -3.84 | -5.54 | -7.77 | -1.32 |
| Pre-tax profit | -1.91 | 38.68 | -93.86 | 31.67 | - 105.98 |
| Income taxes | -0.25 | -8.56 | 31.96 | -19.52 | -9.96 |
| Net earnings | -2.16 | 30.12 | -61.90 | 12.15 | - 115.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.64 | 4.75 | 0.85 | ||
| Tangible assets total | 8.64 | 4.75 | 0.85 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 214.86 | 186.42 | |||
| Prepayments and accrued income | 75.00 | 9.23 | 9.23 | 9.53 | |
| Current other receivables | 244.29 | 279.07 | 652.24 | 532.09 | 839.16 |
| Current deferred tax assets | 24.53 | 17.96 | 4.00 | ||
| Short term receivables total | 319.29 | 288.31 | 900.86 | 746.00 | 843.16 |
| Cash and bank deposits | 5.15 | 3.25 | 2.36 | 4.73 | 2.01 |
| Cash and cash equivalents | 5.15 | 3.25 | 2.36 | 4.73 | 2.01 |
| Balance sheet total (assets) | 333.09 | 296.30 | 904.08 | 750.73 | 845.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 142.89 | 140.73 | 170.85 | 108.95 | 121.11 |
| Profit of the financial year | -2.16 | 30.12 | -61.90 | 12.15 | - 115.94 |
| Shareholders equity total | 220.73 | 250.85 | 188.95 | 201.11 | 85.17 |
| Provisions | 0.09 | 1.04 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 34.11 | 10.00 | 504.22 | 539.62 | 200.78 |
| Short-term deferred tax liabilities | 21.24 | 8.12 | |||
| Other non-interest bearing current liabilities | 56.91 | 26.29 | 210.91 | 10.00 | 559.22 |
| Current liabilities total | 112.26 | 44.40 | 715.13 | 549.62 | 760.00 |
| Balance sheet total (liabilities) | 333.09 | 296.30 | 904.08 | 750.73 | 845.17 |
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.