Nutmeg Rights ApS — Credit Rating and Financial Key Figures
CVR number: 38677748
Havebo 5, 2500 Valby
mail@lars-petersen.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 88.75 | 85.00 | 85.00 | 85.00 | 82.81 |
| Total depreciation | -50.00 | -50.00 | -50.00 | -50.00 | -50.00 |
| EBIT | 38.75 | 35.00 | 35.00 | 35.00 | 32.81 |
| Other financial income | 2.45 | 16.79 | 35.45 | ||
| Other financial expenses | -0.04 | -0.05 | -0.04 | ||
| Pre-tax profit | 5.62 | 0.98 | -0.45 | 8.86 | -3.72 |
| Income taxes | -1.24 | -0.22 | 0.10 | -1.95 | 0.82 |
| Net earnings | 4.38 | 0.77 | -0.35 | 6.91 | -2.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 850.00 | 800.00 | 750.00 | 700.00 | 650.00 |
| Intangible assets total | 850.00 | 800.00 | 750.00 | 700.00 | 650.00 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 100.00 | 200.00 | 200.00 | ||
| Current other receivables | 51.78 | 61.35 | 180.75 | 503.07 | 641.99 |
| Current deferred tax assets | 7.46 | 31.94 | 20.53 | 18.48 | 4.21 |
| Short term receivables total | 159.24 | 293.29 | 401.27 | 521.55 | 646.19 |
| Cash and bank deposits | 6.24 | 6.20 | 6.16 | 6.11 | 3.94 |
| Cash and cash equivalents | 6.24 | 6.20 | 6.16 | 6.11 | 3.94 |
| Balance sheet total (assets) | 1 015.49 | 1 099.50 | 1 157.43 | 1 227.66 | 1 300.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 1.34 | 5.72 | 6.49 | 6.14 | 13.05 |
| Profit of the financial year | 4.38 | 0.77 | -0.35 | 6.91 | -2.90 |
| Shareholders equity total | 55.72 | 56.49 | 56.14 | 63.05 | 60.15 |
| Provisions | 49.55 | 81.71 | 102.14 | 122.57 | 125.96 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 910.21 | 961.29 | 999.14 | 1 042.04 | 1 114.02 |
| Current liabilities total | 910.21 | 961.29 | 999.14 | 1 042.04 | 1 114.02 |
| Balance sheet total (liabilities) | 1 015.49 | 1 099.50 | 1 157.43 | 1 227.66 | 1 300.13 |
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.