Nordic Gambling ApS — Credit Rating and Financial Key Figures
CVR number: 38516590
Flæsketorvet 68, 1711 København V
www.nordicgambling.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 134.28 | 4 590.84 | 3 061.67 | 2 215.46 | 1 374.43 |
| Employee benefit expenses | - 463.48 | - 487.46 | - 455.39 | - 567.27 | - 331.78 |
| Total depreciation | -18.46 | -18.93 | -23.45 | -22.24 | -20.55 |
| EBIT | 2 652.33 | 4 084.44 | 2 582.84 | 1 625.94 | 1 022.11 |
| Other financial income | 8.22 | 15.89 | 16.96 | 14.43 | 25.34 |
| Other financial expenses | -50.03 | -79.72 | -60.03 | -55.69 | -47.65 |
| Pre-tax profit | 2 610.52 | 4 020.62 | 2 539.77 | 1 584.68 | 999.79 |
| Income taxes | - 581.25 | - 892.93 | - 552.67 | - 352.28 | - 224.14 |
| Net earnings | 2 029.27 | 3 127.69 | 1 987.10 | 1 232.40 | 775.65 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 51.67 | 51.86 | 60.63 | 38.39 | 17.84 |
| Machinery and equipment | 6.83 | 1.71 | |||
| Tangible assets total | 58.50 | 53.57 | 60.63 | 38.39 | 17.84 |
| Holdings in group member companies | 36.27 | 36.27 | 36.27 | 36.27 | 36.27 |
| Other receivables | 48.00 | 73.80 | 86.10 | 86.10 | 86.10 |
| Investments total | 84.27 | 110.07 | 122.37 | 122.37 | 122.37 |
| Deferred tax assets | 78.69 | ||||
| Long term receivables total | 78.69 | ||||
| Inventories total | |||||
| Current trade debtors | 1 393.59 | 2 250.32 | 2 783.06 | 1 593.04 | 2 832.70 |
| Current amounts owed by group member comp. | 57.57 | 387.06 | 358.67 | ||
| Current other receivables | 297.06 | 164.28 | 8.88 | 32.56 | 131.90 |
| Current deferred tax assets | 26.65 | 98.41 | 167.00 | ||
| Short term receivables total | 1 748.22 | 2 801.66 | 3 177.26 | 1 724.01 | 3 131.60 |
| Cash and bank deposits | 2 510.45 | 3 630.55 | 1 979.01 | 4 652.87 | 3 268.25 |
| Cash and cash equivalents | 2 510.45 | 3 630.55 | 1 979.01 | 4 652.87 | 3 268.25 |
| Balance sheet total (assets) | 4 401.44 | 6 595.84 | 5 417.96 | 6 537.63 | 6 540.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Shares repurchased | 1 635.13 | 2 880.00 | 1 453.17 | 239.66 | 82.42 |
| Retained earnings | - 683.05 | -1 533.78 | 140.74 | 1 888.18 | 3 038.17 |
| Profit of the financial year | 2 029.27 | 3 127.69 | 1 987.10 | 1 232.40 | 775.65 |
| Shareholders equity total | 3 041.35 | 4 533.91 | 3 641.01 | 3 420.24 | 3 956.24 |
| Provisions | 2.16 | 2.02 | |||
| Non-current other liabilities | 19.33 | 52.32 | |||
| Non-current liabilities total | 19.33 | 52.32 | |||
| Current trade creditors | 708.88 | 1 213.80 | 1 704.14 | 2 854.91 | 2 383.71 |
| Current owed to group member | 231.41 | 140.04 | |||
| Short-term deferred tax liabilities | 582.17 | 721.45 | |||
| Other non-interest bearing current liabilities | 47.54 | 72.33 | 72.81 | 31.07 | 60.08 |
| Current liabilities total | 1 338.59 | 2 007.58 | 1 776.95 | 3 117.39 | 2 583.83 |
| Balance sheet total (liabilities) | 4 401.44 | 6 595.84 | 5 417.96 | 6 537.63 | 6 540.07 |
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.