NORDIC STORY STUDIO ApS — Credit Rating and Financial Key Figures
CVR number: 40180958
Helgavej 26, 5230 Odense M
jmj@nordicstory.dk
tel: 32110500
www.nordicstory.dk
Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 194.35 | 1 683.77 |
Employee benefit expenses | - 140.50 | -1 735.42 |
Total depreciation | -5.57 | -25.56 |
EBIT | 48.28 | -77.22 |
Other financial expenses | -6.59 | -6.81 |
Pre-tax profit | 41.69 | -84.02 |
Income taxes | -17.71 | 12.32 |
Net earnings | 23.98 | -71.70 |
Assets (kDKK)
2019 | 2020 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 11.14 | 45.55 |
Tangible assets total | 11.14 | 45.55 |
Other receivables | 7.50 | 24.80 |
Investments total | 7.50 | 24.80 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 156.75 | 830.63 |
Prepayments and accrued income | 50.35 | 29.51 |
Current deferred tax assets | 1.56 | |
Short term receivables total | 207.10 | 861.70 |
Cash and bank deposits | 123.33 | |
Cash and cash equivalents | 123.33 | |
Balance sheet total (assets) | 349.07 | 932.05 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Retained earnings | 23.98 | |
Profit of the financial year | 23.98 | -71.70 |
Shareholders equity total | 73.98 | 2.28 |
Provisions | 10.76 | |
Non-current other liabilities | 26.75 | |
Non-current liabilities total | 26.75 | |
Current loans from credit institutions | 192.21 | |
Current trade creditors | 16.03 | 47.95 |
Current owed to participating | 7.32 | 4.70 |
Current owed to group member | 104.24 | 17.84 |
Short-term deferred tax liabilities | 6.95 | 6.95 |
Other non-interest bearing current liabilities | 129.79 | 660.12 |
Current liabilities total | 264.33 | 929.77 |
Balance sheet total (liabilities) | 349.07 | 958.80 |
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.