NS SYSTEM A/S — Credit Rating and Financial Key Figures
CVR number: 75648413
Knivholtvej 21, 9900 Frederikshavn
tel: 98421483
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27 847.70 | 31 389.16 | 32 602.14 | 28 803.41 | 26 290.12 |
| Employee benefit expenses | -23 672.54 | -25 302.39 | -27 615.95 | -29 252.86 | -29 732.08 |
| Total depreciation | -1 323.21 | -1 270.88 | -1 445.35 | -1 840.87 | -1 656.18 |
| EBIT | 2 851.96 | 4 815.89 | 3 540.84 | -2 290.32 | -5 098.15 |
| Other financial income | 130.58 | 547.19 | 111.23 | 146.76 | 104.66 |
| Other financial expenses | - 691.50 | -79.88 | - 597.84 | - 733.91 | - 381.60 |
| Pre-tax profit | 2 291.03 | 5 283.19 | 3 054.23 | -2 877.46 | -5 375.08 |
| Income taxes | - 512.19 | -1 093.86 | - 638.84 | 460.68 | 1 285.82 |
| Net earnings | 1 778.85 | 4 189.33 | 2 415.39 | -2 416.79 | -4 089.26 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 12 756.89 | 12 290.88 | 19 338.32 | 18 597.42 | 17 881.27 |
| Buildings | 1 693.03 | 1 751.88 | 2 481.42 | 2 298.01 | 1 522.52 |
| Machinery and equipment | 530.90 | 421.41 | 311.92 | 202.43 | |
| Tangible assets total | 14 449.92 | 14 573.66 | 22 241.15 | 21 207.35 | 19 606.22 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 679.98 | 1 291.76 | 2 407.15 | 1 858.89 | 1 391.18 |
| Finished products/goods | 586.87 | 633.77 | 821.33 | 1 082.63 | 1 440.27 |
| Inventories total | 2 266.85 | 1 925.53 | 3 228.48 | 2 941.53 | 2 831.46 |
| Current trade debtors | 9 109.51 | 9 951.36 | 11 265.44 | 10 334.72 | 9 830.65 |
| Prepayments and accrued income | 835.93 | 943.69 | 1 120.41 | 1 024.44 | 740.45 |
| Current other receivables | 595.12 | 41.68 | 158.35 | 226.51 | 51.32 |
| Current deferred tax assets | 68.95 | 87.14 | 169.58 | ||
| Short term receivables total | 10 609.50 | 11 023.88 | 12 713.78 | 11 585.67 | 10 622.42 |
| Cash and bank deposits | 6 972.45 | 11 107.60 | 5 667.29 | 2 817.44 | 599.57 |
| Cash and cash equivalents | 6 972.45 | 11 107.60 | 5 667.29 | 2 817.44 | 599.57 |
| Balance sheet total (assets) | 34 298.72 | 38 630.68 | 43 850.71 | 38 551.99 | 33 659.66 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 500.00 | 3 000.00 | |||
| Retained earnings | 12 614.58 | 11 393.42 | 15 582.75 | 17 998.14 | 15 581.35 |
| Profit of the financial year | 1 778.85 | 4 189.33 | 2 415.39 | -2 416.79 | -4 089.26 |
| Shareholders equity total | 16 893.42 | 19 582.75 | 18 998.14 | 16 581.35 | 12 492.09 |
| Provisions | 1 712.34 | 1 727.66 | 1 897.23 | 1 388.85 | 114.89 |
| Non-current loans from credit institutions | 4 280.29 | 3 705.51 | 9 533.88 | 9 089.60 | 8 623.64 |
| Non-current other liabilities | 2 177.41 | 1 250.13 | 1 250.13 | 1 225.14 | 1 377.33 |
| Non-current deferred tax liabilities | 534.24 | 989.50 | 322.49 | ||
| Non-current liabilities total | 6 991.95 | 5 945.13 | 11 106.49 | 10 314.74 | 10 000.97 |
| Current loans from credit institutions | 572.59 | 592.57 | 809.33 | 496.28 | 1 342.88 |
| Current trade creditors | 1 576.52 | 2 435.09 | 2 574.23 | 2 027.13 | 3 076.51 |
| Current owed to group member | 1 500.26 | 419.23 | 2 410.05 | 1 916.87 | 2 114.16 |
| Short-term deferred tax liabilities | 29.25 | 322.49 | |||
| Other non-interest bearing current liabilities | 5 051.65 | 7 928.23 | 6 025.98 | 5 504.29 | 4 518.16 |
| Current liabilities total | 8 701.01 | 11 375.12 | 11 848.84 | 10 267.05 | 11 051.71 |
| Balance sheet total (liabilities) | 34 298.72 | 38 630.68 | 43 850.71 | 38 551.99 | 33 659.66 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.