Nordic Byggepartner ApS — Credit Rating and Financial Key Figures
CVR number: 41466057
Brandhøjgårdsvej 98, Reerslev 2640 Hedehusene
mail@nordicbyggepartner.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 149.87 | 802.34 | 1 637.84 | 1 370.04 |
| Employee benefit expenses | - 480.13 | -1 154.43 | -1 475.81 | -1 199.16 |
| Total depreciation | -7.16 | -28.65 | -28.65 | -28.65 |
| EBIT | 662.57 | - 380.74 | 133.38 | 142.23 |
| Other financial income | 0.39 | |||
| Other financial expenses | -1.30 | -7.98 | -2.75 | -0.04 |
| Pre-tax profit | 661.27 | - 388.72 | 130.62 | 142.58 |
| Income taxes | - 139.59 | |||
| Net earnings | 521.68 | - 388.72 | 130.62 | 142.58 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 136.09 | 107.44 | 78.79 | 50.14 |
| Tangible assets total | 136.09 | 107.44 | 78.79 | 50.14 |
| Other receivables | 37.50 | 38.89 | 38.89 | |
| Investments total | 37.50 | 38.89 | 38.89 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 169.89 | 72.42 | 148.35 | 92.79 |
| Prepayments and accrued income | 25.56 | 29.07 | 35.03 | 13.86 |
| Current other receivables | 0.03 | 327.18 | 412.24 | |
| Current deferred tax assets | 68.00 | 34.00 | ||
| Short term receivables total | 195.48 | 101.50 | 578.56 | 552.89 |
| Cash and bank deposits | 763.39 | 346.28 | 179.30 | 210.33 |
| Cash and cash equivalents | 763.39 | 346.28 | 179.30 | 210.33 |
| Balance sheet total (assets) | 1 094.96 | 592.72 | 875.54 | 852.25 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 235.60 | |||
| Retained earnings | 521.68 | 132.96 | 27.98 | |
| Profit of the financial year | 521.68 | - 388.72 | 130.62 | 142.58 |
| Shareholders equity total | 561.68 | 172.96 | 303.58 | 446.16 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.99 | 55.72 | 52.98 | 56.39 |
| Short-term deferred tax liabilities | 139.59 | |||
| Other non-interest bearing current liabilities | 392.70 | 364.04 | 518.97 | 349.70 |
| Current liabilities total | 533.28 | 419.76 | 571.96 | 406.09 |
| Balance sheet total (liabilities) | 1 094.96 | 592.72 | 875.54 | 852.25 |
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.