NICOLINE SKO ApS — Credit Rating and Financial Key Figures
CVR number: 46098811
Vestergade 62, 5000 Odense C
tel: 66121532
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 036.84 | 12 078.67 | 11 301.20 | 8 569.40 | 8 952.85 |
| Employee benefit expenses | -9 997.11 | -9 337.84 | -11 539.38 | -11 189.58 | -10 848.70 |
| Total depreciation | - 228.43 | - 190.80 | - 140.26 | - 100.87 | |
| EBIT | - 188.70 | 2 550.03 | - 378.45 | -2 721.05 | -1 895.86 |
| Other financial income | 34.43 | 33.05 | 124.72 | 5.94 | 2.02 |
| Other financial expenses | - 177.54 | -71.68 | - 101.88 | - 117.77 | - 230.22 |
| Net income from associates (fin.) | -3.00 | ||||
| Pre-tax profit | - 334.81 | 2 511.39 | - 355.61 | -2 832.88 | -2 124.06 |
| Income taxes | 72.74 | - 552.70 | 85.48 | 623.66 | 467.08 |
| Net earnings | - 262.07 | 1 958.69 | - 270.14 | -2 209.22 | -1 656.98 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 431.93 | 241.13 | 100.87 | ||
| Tangible assets total | 431.93 | 241.13 | 100.87 | ||
| Participating interests | 407.29 | 391.50 | 332.85 | 476.66 | 623.59 |
| Other receivables | 875.26 | 890.41 | 906.01 | 945.47 | 963.19 |
| Investments total | 1 282.55 | 1 281.91 | 1 238.87 | 1 422.13 | 1 586.78 |
| Long term receivables total | |||||
| Finished products/goods | 13 305.73 | 11 045.42 | 11 482.61 | 13 239.84 | 11 883.40 |
| Inventories total | 13 305.73 | 11 045.42 | 11 482.61 | 13 239.84 | 11 883.40 |
| Current trade debtors | 9.34 | ||||
| Current amounts owed by group member comp. | 2 833.55 | 3 119.55 | 3 555.11 | 120.00 | |
| Prepayments and accrued income | 536.14 | 520.05 | 520.05 | 520.05 | 520.05 |
| Current other receivables | 127.39 | 5 556.54 | 66.54 | 62.31 | 53.95 |
| Current deferred tax assets | 154.15 | 379.59 | 552.49 | 1 019.56 | |
| Short term receivables total | 3 660.57 | 9 575.73 | 4 141.70 | 1 254.84 | 1 593.56 |
| Cash and bank deposits | 985.71 | 536.71 | 750.35 | 549.57 | 437.92 |
| Cash and cash equivalents | 985.71 | 536.71 | 750.35 | 549.57 | 437.92 |
| Balance sheet total (assets) | 19 666.48 | 22 680.91 | 17 714.39 | 16 466.39 | 15 501.65 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 2 000.00 | ||||
| Retained earnings | 6 795.05 | 4 532.98 | 6 491.68 | 6 221.54 | 4 012.32 |
| Profit of the financial year | - 262.07 | 1 958.69 | - 270.14 | -2 209.22 | -1 656.98 |
| Shareholders equity total | 6 732.98 | 8 691.67 | 6 421.54 | 4 212.32 | 2 555.34 |
| Provisions | 404.97 | 71.17 | |||
| Non-current deferred tax liabilities | 636.19 | 1 009.36 | 194.05 | ||
| Non-current liabilities total | 636.19 | 1 009.36 | 194.05 | ||
| Current loans from credit institutions | 1 844.31 | 985.38 | 1 609.64 | 2 604.06 | |
| Current trade creditors | 4 423.49 | 1 572.97 | 2 572.26 | 2 234.41 | 3 740.29 |
| Current owed to participating | 15.90 | 16.27 | 9.08 | 8.72 | 4.82 |
| Current owed to group member | 3 054.26 | 1 370.82 | 4 323.93 | 5 881.58 | 5 790.07 |
| Short-term deferred tax liabilities | 72.34 | 421.02 | 194.05 | ||
| Other non-interest bearing current liabilities | 4 633.32 | 7 696.97 | 2 631.94 | 2 242.33 | 723.73 |
| Accruals and deferred income | 98.00 | 73.55 | 84.02 | 83.34 | 83.34 |
| Current liabilities total | 12 297.31 | 12 574.90 | 11 027.63 | 12 254.07 | 12 946.32 |
| Balance sheet total (liabilities) | 19 666.48 | 22 680.91 | 17 714.39 | 16 466.39 | 15 501.65 |
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.