Nyberg & Nielsen ApS — Credit Rating and Financial Key Figures
CVR number: 41943750
Roskildevej 12 A, 3400 Hillerød
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 806.73 | 2 314.51 | 2 410.20 |
Total depreciation | - 440.11 | - 440.11 | - 440.11 |
EBIT | 1 366.62 | 1 874.40 | 1 970.09 |
Other financial expenses | - 243.38 | - 370.82 | - 379.37 |
Pre-tax profit | 1 123.24 | 1 503.58 | 1 590.72 |
Income taxes | - 255.75 | - 330.79 | - 349.96 |
Net earnings | 867.50 | 1 172.79 | 1 240.76 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 13 960.95 | 13 520.84 | 13 080.74 |
Intangible assets total | 13 960.95 | 13 520.84 | 13 080.74 |
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current other receivables | 56.78 | ||
Short term receivables total | 56.78 | ||
Cash and bank deposits | 52.37 | ||
Cash and cash equivalents | 52.37 | ||
Balance sheet total (assets) | 14 070.10 | 13 520.84 | 13 080.74 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 300.00 | 300.00 | 2 600.00 |
Retained earnings | - 300.00 | 267.50 | -1 159.72 |
Profit of the financial year | 867.50 | 1 172.79 | 1 240.76 |
Shareholders equity total | 907.50 | 1 780.28 | 2 721.05 |
Provisions | 255.75 | 586.54 | 936.49 |
Capital loans | 4 000.00 | 4 000.00 | 4 000.00 |
Non-current loans from credit institutions | 4 712.74 | 2 962.96 | 2 220.72 |
Non-current other liabilities | 600.00 | 600.00 | 600.00 |
Non-current liabilities total | 9 312.74 | 7 562.96 | 6 820.72 |
Current loans from credit institutions | 1 664.80 | 2 724.01 | 1 775.75 |
Current trade creditors | 71.10 | 8.75 | |
Current owed to participating | 1 022.37 | 700.20 | 522.50 |
Other non-interest bearing current liabilities | 835.85 | 166.85 | 295.48 |
Current liabilities total | 3 594.12 | 3 591.06 | 2 602.48 |
Balance sheet total (liabilities) | 14 070.10 | 13 520.84 | 13 080.74 |
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.