NORDISKPAS ApS
CVR number: 35891625
Paludan-Müllers Vej 227, 8200 Aarhus N
info@nordicpas.dk
tel: 22355311
www.nordicpas.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 117.33 | - 897.85 | 867.23 | 103.64 | 248.83 |
| Total depreciation | -5.00 | ||||
| EBIT | - 122.33 | - 897.85 | 867.23 | 103.64 | 248.83 |
| Other financial income | 39.12 | 180.94 | |||
| Other financial expenses | - 313.87 | - 330.86 | - 393.06 | - 297.44 | - 540.21 |
| Net income from associates (fin.) | -34.39 | 282.25 | - 764.06 | -1 739.78 | 814.92 |
| Pre-tax profit | - 470.59 | - 946.47 | - 289.88 | -1 894.46 | 704.48 |
| Income taxes | 15.97 | 158.14 | 55.71 | ||
| Net earnings | - 454.62 | - 788.33 | - 289.88 | -1 894.46 | 760.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 49.96 | 1 662.96 | 898.90 | 1 872.61 | 2 723.55 |
| Other receivables | 108.57 | 123.57 | 123.57 | 123.57 | |
| Investments total | 49.96 | 1 771.53 | 1 022.48 | 1 996.18 | 2 847.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 9.07 | 139.07 | 160.68 | 1 332.86 | |
| Prepayments and accrued income | 111.28 | ||||
| Current other receivables | 32.32 | 229.41 | 84.58 | ||
| Current deferred tax assets | 15.97 | 158.14 | 576.63 | ||
| Short term receivables total | 48.29 | 396.61 | 250.34 | 160.68 | 1 994.07 |
| Cash and bank deposits | 3.78 | 0.55 | 996.21 | 2.56 | 24.86 |
| Cash and cash equivalents | 3.78 | 0.55 | 996.21 | 2.56 | 24.86 |
| Balance sheet total (assets) | 102.03 | 2 168.70 | 2 269.02 | 2 159.43 | 4 866.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 78.95 | 270.57 | 270.57 | 270.57 |
| Retained earnings | -3 846.50 | -2 880.07 | -2 860.01 | -3 149.90 | -5 044.36 |
| Profit of the financial year | - 454.62 | - 788.33 | - 289.88 | -1 894.46 | 760.19 |
| Shareholders equity total | -4 241.12 | -3 589.44 | -2 879.33 | -4 773.79 | -4 013.60 |
| Provisions | 109.25 | 442.11 | 211.91 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 35.98 | 35.98 | 35.98 | 7.00 | |
| Current owed to participating | 251.44 | 102.34 | 6.42 | 1 800.00 | 3 107.99 |
| Current owed to group member | 3 946.48 | 5 619.82 | 4 549.30 | 3 841.38 | 4 952.68 |
| Short-term deferred tax liabilities | 531.22 | ||||
| Other non-interest bearing current liabilities | 35.98 | 556.65 | 813.75 | 68.85 | |
| Current liabilities total | 4 233.90 | 5 758.14 | 5 148.35 | 6 491.11 | 8 667.74 |
| Balance sheet total (liabilities) | 102.03 | 2 168.70 | 2 269.02 | 2 159.43 | 4 866.05 |
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.