DANSK NORMANN ApS — Credit Rating and Financial Key Figures
CVR number: 34351023
Kongensgade 38, 6070 Christiansfeld
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 178.11 | -3 358.33 | -5 274.36 | -6 989.93 | - 367.81 |
| Employee benefit expenses | - 129.07 | - 239.50 | - 170.68 | ||
| Total depreciation | -13.23 | -13.23 | -98.42 | - 183.60 | - 214.47 |
| EBIT | -1 191.34 | -3 371.56 | -5 501.84 | -7 413.03 | - 752.96 |
| Other financial income | 233.39 | ||||
| Other financial expenses | - 654.49 | - 640.30 | - 351.62 | - 198.89 | - 235.50 |
| Pre-tax profit | -1 845.83 | -4 011.86 | -5 620.08 | -7 611.92 | - 988.46 |
| Income taxes | 406.08 | 882.61 | 1 235.58 | - 617.50 | 251.42 |
| Net earnings | -1 439.75 | -3 129.25 | -4 384.50 | -8 229.42 | - 737.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 155.83 | 5 142.60 | 10 094.18 | 10 010.58 | 15 746.27 |
| Machinery and equipment | 450.00 | 350.00 | 250.00 | ||
| Tangible assets total | 5 155.83 | 5 142.60 | 10 544.18 | 10 360.58 | 15 996.27 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 11 631.56 | 9 157.20 | 6 000.00 | 1 000.00 | 1 000.00 |
| Inventories total | 11 631.56 | 9 157.20 | 6 000.00 | 1 000.00 | 1 000.00 |
| Current trade debtors | 3 177.05 | 319.08 | 662.00 | 722.25 | 934.26 |
| Prepayments and accrued income | 81.81 | 18.94 | 54.69 | ||
| Current other receivables | 50.41 | 1 515.46 | 1 627.23 | 1 200.00 | |
| Current deferred tax assets | 412.64 | 571.35 | 1 806.92 | 651.17 | 251.42 |
| Short term receivables total | 3 589.69 | 940.84 | 4 066.19 | 3 019.59 | 2 440.36 |
| Balance sheet total (assets) | 20 377.08 | 15 240.64 | 20 610.38 | 14 380.17 | 19 436.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -28.75 | -1 468.50 | -4 597.75 | -8 982.25 | -17 211.67 |
| Profit of the financial year | -1 439.75 | -3 129.25 | -4 384.50 | -8 229.42 | - 737.04 |
| Shareholders equity total | -1 388.50 | -4 517.75 | -8 902.25 | -17 131.68 | -17 868.72 |
| Non-current loans from credit institutions | 3 100.00 | 3 100.00 | 7 862.29 | 7 589.12 | 7 325.18 |
| Non-current liabilities total | 3 100.00 | 3 100.00 | 7 862.29 | 7 589.12 | 7 325.18 |
| Current loans from credit institutions | 15 863.98 | 16 494.35 | 2 255.82 | 1 621.26 | 1 945.92 |
| Current trade creditors | 1 285.69 | 90.00 | 1 299.66 | 1 133.39 | 816.02 |
| Current owed to participating | 1 350.00 | ||||
| Current owed to group member | 56.05 | 17 942.65 | 21 100.61 | 23 919.15 | |
| Other non-interest bearing current liabilities | 165.92 | 18.00 | 152.21 | 67.46 | 126.03 |
| Accruals and deferred income | 3 173.06 | ||||
| Current liabilities total | 18 665.58 | 16 658.39 | 21 650.34 | 23 922.72 | 29 980.17 |
| Balance sheet total (liabilities) | 20 377.08 | 15 240.64 | 20 610.38 | 14 380.17 | 19 436.63 |
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.