NORDSJÆLLANDS EL & ANTENNE ApS
CVR number: 30496493
Dyrehavevej 25, 3400 Hillerød
minelektriker@gmail.com
tel: 35122123
www.elogantenne.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 958.12 | 1 429.94 | 1 827.36 | 908.39 | 714.62 |
| Employee benefit expenses | - 487.07 | - 535.99 | - 629.98 | - 623.25 | - 603.26 |
| Total depreciation | -31.86 | -31.86 | -31.86 | ||
| EBIT | 471.05 | 893.94 | 1 165.52 | 253.28 | 79.50 |
| Other financial income | 0.03 | 368.79 | 50.08 | 3.71 | 14.85 |
| Other financial expenses | -57.25 | -22.06 | - 702.09 | - 289.45 | -97.50 |
| Income from other inv. held as non-curr. assets | 108.73 | 1.42 | |||
| Pre-tax profit | 413.83 | 1 240.67 | 513.51 | 76.26 | -1.72 |
| Income taxes | -86.97 | - 274.80 | - 114.33 | -18.08 | -1.03 |
| Net earnings | 326.87 | 965.87 | 399.18 | 58.18 | -2.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 088.75 | 2 088.75 | 2 056.89 | 2 025.03 | 1 993.17 |
| Tangible assets total | 2 088.75 | 2 088.75 | 2 056.89 | 2 025.03 | 1 993.17 |
| Investments total | |||||
| Non-current loans receivable | 608.27 | 1 534.84 | 1 264.39 | 70.05 | 6.13 |
| Long term receivables total | 608.27 | 1 534.84 | 1 264.39 | 70.05 | 6.13 |
| Raw materials and consumables | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 7.75 | 141.59 | 5.10 | 13.19 | 9.58 |
| Current amounts owed by group member comp. | 20.63 | ||||
| Current other receivables | 20.00 | 10.00 | |||
| Current deferred tax assets | 11.47 | ||||
| Short term receivables total | 19.22 | 141.59 | 25.10 | 43.82 | 9.58 |
| Cash and bank deposits | 480.62 | 729.54 | 1 121.35 | 2 294.50 | 784.86 |
| Cash and cash equivalents | 480.62 | 729.54 | 1 121.35 | 2 294.50 | 784.86 |
| Balance sheet total (assets) | 3 201.87 | 4 499.72 | 4 472.72 | 4 438.39 | 2 798.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 23.24 | 23.24 | |||
| Shares repurchased | 100.00 | 100.00 | 114.40 | 1 100.00 | |
| Retained earnings | 1 126.46 | 1 353.32 | 2 228.03 | 1 527.20 | 1 585.38 |
| Profit of the financial year | 326.87 | 965.87 | 399.18 | 58.18 | -2.75 |
| Shareholders equity total | 1 701.56 | 2 567.43 | 2 866.60 | 2 810.38 | 1 707.63 |
| Non-current loans from credit institutions | 1 032.61 | 982.01 | 931.29 | 880.49 | 829.76 |
| Non-current other liabilities | 26.47 | 52.95 | 53.99 | 55.05 | 56.13 |
| Non-current liabilities total | 1 059.08 | 1 034.96 | 985.28 | 935.54 | 885.89 |
| Current loans from credit institutions | 50.95 | 52.15 | 52.00 | 51.81 | 51.61 |
| Advances received | 24.69 | ||||
| Current trade creditors | 84.01 | 116.78 | 52.12 | 38.59 | 1.20 |
| Current owed to group member | 19.12 | ||||
| Short-term deferred tax liabilities | 260.06 | 90.71 | 18.08 | ||
| Other non-interest bearing current liabilities | 281.58 | 468.33 | 426.00 | 583.99 | 133.28 |
| Liabilities of non-current assets for sale | 190.54 | 249.97 | 301.42 | 411.03 | 62.16 |
| Current liabilities total | 631.78 | 1 147.30 | 922.25 | 1 103.51 | 267.37 |
| Balance sheet total (liabilities) | 3 392.41 | 4 749.69 | 4 774.14 | 4 849.43 | 2 860.88 |
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.