NIBE1212 ApS — Credit Rating and Financial Key Figures
CVR number: 33767463
Nordvænget 6, 3520 Farum
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 103.92 | 63.54 | - 143.52 | 41.39 | - 113.87 |
| Employee benefit expenses | -60.00 | -74.00 | -99.00 | -96.00 | |
| Total depreciation | -35.21 | -34.98 | -60.05 | -83.04 | -99.65 |
| EBIT | - 139.13 | -31.45 | - 277.57 | - 140.65 | - 309.52 |
| Other financial income | 404.63 | 86.66 | 404.08 | 123.22 | 152.09 |
| Other financial expenses | -0.50 | -1.77 | -0.18 | - 386.89 | -0.06 |
| Pre-tax profit | 265.00 | 53.45 | 126.33 | - 404.32 | - 157.49 |
| Income taxes | -22.60 | -12.17 | -28.11 | 88.78 | 0.49 |
| Net earnings | 242.41 | 41.28 | 98.22 | - 315.54 | - 157.01 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 265.38 | ||||
| Machinery and equipment | 205.22 | 415.23 | 315.57 | ||
| Tangible assets total | 265.38 | 205.22 | 415.23 | 315.57 | |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 32.63 | ||||
| Inventories total | 32.63 | ||||
| Current other receivables | 18.71 | 4.38 | 10.54 | ||
| Current deferred tax assets | 3.00 | 104.41 | 102.59 | ||
| Short term receivables total | 21.71 | 4.38 | 104.41 | 113.14 | |
| Other current investments | 2 225.04 | 1 996.64 | 2 053.46 | 1 295.48 | 1 144.33 |
| Cash and bank deposits | 116.88 | 9.72 | 3.07 | 80.00 | 22.51 |
| Cash and cash equivalents | 2 341.92 | 2 006.36 | 2 056.53 | 1 375.48 | 1 166.84 |
| Balance sheet total (assets) | 2 341.92 | 2 293.44 | 2 298.77 | 1 895.11 | 1 595.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 100.00 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 876.55 | 2 005.96 | 1 932.84 | 1 913.25 | 1 475.71 |
| Profit of the financial year | 242.41 | 41.28 | 98.22 | - 315.54 | - 157.01 |
| Shareholders equity total | 2 298.96 | 2 240.24 | 2 225.45 | 1 795.51 | 1 520.70 |
| Provisions | 12.17 | 14.48 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 13.54 | ||
| Short-term deferred tax liabilities | 14.99 | 18.33 | |||
| Other non-interest bearing current liabilities | 10.97 | 24.03 | 30.51 | 89.60 | 61.31 |
| Accruals and deferred income | 17.00 | 17.00 | |||
| Current liabilities total | 42.96 | 41.03 | 58.84 | 99.60 | 74.85 |
| Balance sheet total (liabilities) | 2 341.92 | 2 293.44 | 2 298.77 | 1 895.11 | 1 595.55 |
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.