Nordic Grafting Company A/S — Credit Rating and Financial Key Figures
CVR number: 38165372
Søholm Park 1, 2900 Hellerup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 546.70 | - 129.20 | 161.30 | 164.91 | 133.55 |
| Total depreciation | -21.43 | -21.43 | -21.43 | -48.82 | -59.42 |
| EBIT | - 568.12 | - 150.63 | 139.87 | 116.10 | 74.13 |
| Other financial income | 0.08 | ||||
| Other financial expenses | -2.20 | -20.11 | -24.28 | - 102.24 | -57.20 |
| Pre-tax profit | - 570.32 | - 170.74 | 115.60 | 13.94 | 16.93 |
| Income taxes | 125.47 | 37.58 | -35.12 | 6.41 | -3.72 |
| Net earnings | - 444.85 | - 133.16 | 80.47 | 20.34 | 13.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 37.16 | 37.16 | 37.16 | 30.97 | 24.77 |
| Intangible rights | 204.98 | 258.98 | 237.55 | 194.93 | 141.70 |
| Intangible assets total | 242.13 | 296.14 | 274.71 | 225.89 | 166.48 |
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 380.00 | 380.00 | 380.00 | 380.00 | |
| Long term receivables total | 380.00 | 380.00 | 380.00 | 380.00 | |
| Raw materials and consumables | 942.25 | 1 159.33 | 1 707.15 | 5 620.86 | 3 696.68 |
| Inventories total | 942.25 | 1 159.33 | 1 707.15 | 5 620.86 | 3 696.68 |
| Current trade debtors | 202.47 | 27.26 | 683.09 | 4.70 | |
| Current amounts owed by group member comp. | 7.02 | 1 322.74 | 3.46 | 797.01 | |
| Prepayments and accrued income | 457.56 | ||||
| Current other receivables | 97.34 | 81.73 | 141.32 | 96.09 | |
| Current deferred tax assets | 109.44 | 32.87 | 32.87 | 33.17 | |
| Short term receivables total | 416.26 | 141.86 | 2 038.69 | 182.64 | 1 350.67 |
| Cash and bank deposits | 552.91 | 775.65 | 1 235.88 | ||
| Cash and cash equivalents | 552.91 | 775.65 | 1 235.88 | ||
| Balance sheet total (assets) | 2 153.56 | 2 752.98 | 5 636.43 | 6 409.39 | 5 593.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Other reserves | 28.98 | 28.98 | 24.15 | 19.32 | |
| Retained earnings | - 427.08 | - 900.92 | -1 034.08 | - 948.77 | - 923.60 |
| Profit of the financial year | - 444.85 | - 133.16 | 80.47 | 20.34 | 13.20 |
| Shareholders equity total | 628.07 | 494.91 | 575.38 | 595.72 | 608.93 |
| Provisions | 13.94 | 28.65 | 17.91 | 14.55 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 163.82 | ||||
| Current trade creditors | 175.50 | 321.74 | 2 793.90 | 59.88 | 25.53 |
| Current owed to group member | 1 349.99 | 1 542.12 | 1 416.49 | 5 337.39 | 4 541.24 |
| Short-term deferred tax liabilities | 20.42 | 4.33 | 7.08 | ||
| Other non-interest bearing current liabilities | 380.27 | 637.77 | 394.15 | 396.49 | |
| Current liabilities total | 1 525.49 | 2 244.13 | 5 032.40 | 5 795.76 | 4 970.35 |
| Balance sheet total (liabilities) | 2 153.56 | 2 752.98 | 5 636.43 | 6 409.39 | 5 593.82 |
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.