Novafos Spildevand Egedal A/S — Credit Rating and Financial Key Figures
CVR number: 32145914
Blokken 9, 3460 Birkerød
novafos@novafos.dk
tel: 44208000
www.novafos.dk
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 57.57 | 57.03 | 62.59 | 64.13 | 60.77 |
| Costs of manufacturing | -16.88 | -15.62 | |||
| Gross profit | 41.51 | 40.73 | 45.88 | 47.25 | 45.16 |
| Costs of management | -5.45 | -2.19 | |||
| Costs of distribution | -47.85 | -48.46 | |||
| EBIT | -6.05 | -7.19 | -2.78 | -6.05 | -5.50 |
| Other financial income | 0.14 | 1.53 | |||
| Other financial expenses | -0.01 | ||||
| Net income from associates (fin.) | -0.97 | -1.21 | |||
| Pre-tax profit | -6.27 | -6.22 | -2.96 | -6.90 | -5.18 |
| Net earnings | -6.27 | -6.22 | -2.96 | -6.90 | -5.18 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 0.14 | 0.09 | |||
| Intangible assets total | 0.14 | 0.09 | |||
| Land and waters | 18.35 | 17.97 | |||
| Buildings | 1 402.29 | 1 388.83 | |||
| Machinery and equipment | 0.11 | 0.05 | |||
| Advance payments and construction in progress | 36.43 | 46.76 | |||
| Tangible assets total | 1 457.18 | 1 453.61 | |||
| Participating interests | 17.92 | 16.71 | |||
| Other receivables | 1 553.69 | 1 543.45 | 1 560.94 | ||
| Investments total | 1 553.69 | 1 543.45 | 1 560.94 | 17.92 | 16.71 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4.16 | 1.66 | |||
| Current amounts owed by group member comp. | 63.08 | 67.73 | |||
| Current other receivables | 12.41 | 7.80 | |||
| Current deferred tax assets | 2.58 | 2.72 | |||
| Short term receivables total | 82.24 | 79.92 | |||
| Cash and bank deposits | 0.17 | 0.36 | |||
| Cash and cash equivalents | 0.17 | 0.36 | |||
| Balance sheet total (assets) | 1 553.69 | 1 543.45 | 1 560.94 | 1 557.65 | 1 550.70 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 517.09 | 1 510.87 | 1 506.40 | 11.00 | 11.00 |
| Asset revaluation reserve | 825.02 | 800.00 | |||
| Retained earnings | 6.27 | 6.22 | 2.96 | 670.38 | 688.51 |
| Profit of the financial year | -6.27 | -6.22 | -2.96 | -6.90 | -5.18 |
| Shareholders equity total | 1 517.09 | 1 510.87 | 1 506.40 | 1 499.50 | 1 494.32 |
| Provisions | 5.47 | 5.51 | |||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 2.65 | 2.92 | |||
| Accruals and deferred income | 50.02 | 47.94 | |||
| Current liabilities total | 52.67 | 50.86 | |||
| Balance sheet total (liabilities) | 1 517.09 | 1 510.87 | 1 506.40 | 1 557.65 | 1 550.70 |
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.