and the good ApS — Credit Rating and Financial Key Figures
CVR number: 39438127
Heisesgade 49, 2100 København Ø
Jst@iroll.dk
tel: 20104400
Www.naesgaarden.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 265.34 | 717.44 | 632.75 | 397.35 | 513.88 |
| Employee benefit expenses | - 209.97 | - 367.68 | - 463.30 | - 404.01 | - 386.88 |
| Total depreciation | -29.15 | - 103.82 | -1.58 | -4.60 | -15.21 |
| EBIT | 26.21 | 245.94 | 167.87 | -11.26 | 111.79 |
| Other financial expenses | -32.29 | -37.95 | -26.44 | -28.77 | -31.58 |
| Reduction non-current investment assets | -4.20 | ||||
| Pre-tax profit | -6.08 | 207.99 | 141.43 | -40.04 | 76.02 |
| Income taxes | -1.73 | -18.99 | -18.32 | 3.56 | -21.53 |
| Net earnings | -7.81 | 189.00 | 123.11 | -36.48 | 54.48 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 571.67 | 4 928.49 | 6 146.69 | 6 620.49 | 6 801.49 |
| Buildings | 116.82 | 781.80 | |||
| Machinery and equipment | 6.32 | 7.54 | 15.82 | 78.08 | |
| Other tangible assets | 65.42 | ||||
| Tangible assets total | 4 688.49 | 5 716.61 | 6 154.23 | 6 636.31 | 6 944.99 |
| Holdings in group member companies | 40.00 | 35.80 | |||
| Investments total | 40.00 | 35.80 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.12 | 266.82 | 95.02 | 295.94 | 805.10 |
| Current amounts owed by group member comp. | 277.65 | 1 135.27 | 1 135.06 | ||
| Prepayments and accrued income | 10.10 | ||||
| Current other receivables | 16.49 | 33.90 | 96.23 | ||
| Short term receivables total | 41.61 | 300.72 | 372.67 | 1 431.21 | 2 046.49 |
| Cash and bank deposits | 54.77 | 694.63 | 147.91 | 447.66 | 448.21 |
| Cash and cash equivalents | 54.77 | 694.63 | 147.91 | 447.66 | 448.21 |
| Balance sheet total (assets) | 4 784.87 | 6 711.96 | 6 674.81 | 8 555.18 | 9 475.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 67.17 | 59.36 | 248.36 | 371.47 | 334.99 |
| Profit of the financial year | -7.81 | 189.00 | 123.11 | -36.48 | 54.48 |
| Shareholders equity total | 109.36 | 298.36 | 421.47 | 384.99 | 439.47 |
| Provisions | 18.99 | 37.31 | 33.75 | 55.28 | |
| Non-current loans from credit institutions | 2 228.54 | 2 105.21 | 1 980.79 | 1 856.30 | 1 732.14 |
| Non-current liabilities total | 2 228.54 | 2 105.21 | 1 980.79 | 1 856.30 | 1 732.14 |
| Current loans from credit institutions | 38.73 | 34.26 | |||
| Current trade creditors | 11.68 | 152.56 | 11.25 | 12.00 | |
| Current owed to participating | 181.07 | 248.15 | 247.72 | 247.72 | 256.23 |
| Current owed to group member | 2 251.98 | 3 470.68 | 3 825.00 | 5 855.00 | 6 955.00 |
| Short-term deferred tax liabilities | 1.73 | ||||
| Other non-interest bearing current liabilities | 0.52 | 0.52 | 123.79 | 111.86 | 25.37 |
| Accruals and deferred income | 417.50 | 20.06 | |||
| Current liabilities total | 2 446.97 | 4 289.41 | 4 235.24 | 6 280.15 | 7 248.59 |
| Balance sheet total (liabilities) | 4 784.87 | 6 711.96 | 6 674.81 | 8 555.18 | 9 475.50 |
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.