Ole Larsen Nybyg ApS — Credit Rating and Financial Key Figures
CVR number: 38000306
Hammergårdsvej 3, Gjøl 9440 Aabybro
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 534.77 | 785.45 | 924.83 | 1 814.88 | - 505.83 |
| Total depreciation | -3.36 | -3.38 | -8.37 | ||
| EBIT | 534.77 | 785.45 | 921.47 | 1 811.50 | - 514.20 |
| Other financial income | 14.85 | 244.99 | |||
| Other financial expenses | - 719.78 | - 735.36 | - 885.42 | - 908.26 | - 674.87 |
| Net income from associates (fin.) | 250.00 | 50.00 | 175.00 | ||
| Pre-tax profit | 79.84 | 100.09 | 281.04 | 903.24 | -1 014.07 |
| Income taxes | 38.00 | -11.72 | -64.55 | - 205.11 | - 214.36 |
| Net earnings | 117.84 | 88.37 | 216.49 | 698.13 | -1 228.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 544.64 | 1 678.66 | 4 207.73 | 4 238.78 | |
| Tangible assets total | 1 544.64 | 1 678.66 | 4 207.73 | 4 238.78 | |
| Participating interests | 20.00 | 20.00 | 45.00 | 25.00 | |
| Investments total | 20.00 | 20.00 | 45.00 | 25.00 | |
| Long term receivables total | |||||
| Semifinished products | 12 228.02 | 24 686.73 | 29 008.64 | 8 261.27 | 12 360.11 |
| Inventories total | 12 228.02 | 24 686.73 | 29 008.64 | 8 261.27 | 12 360.11 |
| Current trade debtors | 2 593.14 | 3 602.44 | 2 989.83 | 9 103.07 | 1 215.45 |
| Current owed by particip. interest comp. | 1.42 | 1.42 | 39.67 | ||
| Prepayments and accrued income | 32.15 | 58.66 | 59.50 | ||
| Current other receivables | 544.92 | 658.34 | 1 147.70 | 8 716.00 | 2 144.36 |
| Current deferred tax assets | 127.69 | 139.00 | 420.00 | 224.89 | 66.54 |
| Short term receivables total | 3 299.33 | 4 459.86 | 4 656.69 | 18 043.97 | 3 426.34 |
| Cash and bank deposits | 3 140.20 | 8 137.36 | 2 259.82 | 2 310.85 | 47.23 |
| Cash and cash equivalents | 3 140.20 | 8 137.36 | 2 259.82 | 2 310.85 | 47.23 |
| Balance sheet total (assets) | 18 687.55 | 38 848.59 | 37 648.81 | 32 848.82 | 20 072.47 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | |
| Retained earnings | 323.60 | 384.94 | 416.11 | 573.70 | 1 271.83 |
| Profit of the financial year | 117.84 | 88.37 | 216.49 | 698.13 | -1 228.42 |
| Shareholders equity total | 576.74 | 609.81 | 769.80 | 1 410.73 | 123.40 |
| Provisions | 50.00 | 50.00 | 237.97 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3 453.74 | 15 854.41 | 18 450.22 | 11 945.93 | 10 822.28 |
| Advances received | 10 933.10 | 2 093.61 | 435.00 | ||
| Current trade creditors | 3 038.57 | 4 555.73 | 8 263.94 | 2 487.25 | 188.00 |
| Current owed to participating | 7 003.34 | 4 929.86 | 4 536.48 | ||
| Short-term deferred tax liabilities | 34.72 | 329.55 | |||
| Other non-interest bearing current liabilities | 3 064.14 | 959.57 | 3 155.21 | 16 331.94 | 8 938.78 |
| Accruals and deferred income | 1 551.03 | 921.38 | |||
| Current liabilities total | 18 110.81 | 38 188.78 | 36 829.01 | 31 200.12 | 19 949.06 |
| Balance sheet total (liabilities) | 18 687.55 | 38 848.59 | 37 648.81 | 32 848.82 | 20 072.47 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.