Nordic eSIM ApS — Credit Rating and Financial Key Figures
CVR number: 38557718
Fabriksparken 20, 2600 Glostrup
rh@nordicesim.com
tel: 40890689
www.nordicesim.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -50.16 | 741.83 | 1 331.27 | 864.72 | 150.44 |
| Employee benefit expenses | - 592.42 | - 516.19 | - 942.89 | -1 287.72 | -1 839.74 |
| Total depreciation | -54.80 | -51.11 | -49.08 | - 412.99 | - 492.97 |
| EBIT | - 697.38 | 174.53 | 339.30 | - 835.99 | -2 182.27 |
| Other financial income | 111.86 | 1.38 | 7.06 | 1.59 | 8.07 |
| Other financial expenses | -38.74 | -21.91 | -58.95 | - 129.94 | - 103.50 |
| Pre-tax profit | - 624.26 | 154.01 | 287.41 | - 964.34 | -2 277.69 |
| Income taxes | 138.71 | -33.95 | -62.30 | 211.41 | |
| Net earnings | - 485.55 | 120.06 | 225.11 | - 752.93 | -2 277.69 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2.80 | 1 712.95 | 1 780.68 | 1 633.45 | |
| Intangible assets total | 2.80 | 1 712.95 | 1 780.68 | 1 633.45 | |
| Buildings | 348.08 | 230.99 | 113.91 | ||
| Machinery and equipment | 69.65 | 36.44 | 8.25 | 2.70 | 32.98 |
| Tangible assets total | 69.65 | 36.44 | 356.33 | 233.69 | 146.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 423.00 | 105.26 | 160.24 | 1 343.07 | 869.13 |
| Current amounts owed by group member comp. | 4.63 | 11.13 | 20.94 | 28.44 | |
| Current other receivables | 35.57 | 139.91 | 288.41 | 171.22 | 210.70 |
| Current deferred tax assets | 3.03 | 8.70 | 157.80 | 157.80 | |
| Short term receivables total | 466.22 | 265.00 | 469.59 | 1 700.54 | 1 237.63 |
| Cash and bank deposits | 0.20 | 263.55 | 201.04 | 162.75 | 242.06 |
| Cash and cash equivalents | 0.20 | 263.55 | 201.04 | 162.75 | 242.06 |
| Balance sheet total (assets) | 538.88 | 564.98 | 2 739.91 | 3 877.66 | 3 260.03 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 64.10 |
| Other reserves | 2.19 | 1 336.10 | 1 409.99 | 1 274.09 | |
| Retained earnings | 502.46 | 19.10 | -1 196.95 | -1 045.72 | 573.14 |
| Profit of the financial year | - 485.55 | 120.06 | 225.11 | - 752.93 | -2 277.69 |
| Shareholders equity total | 69.10 | 189.15 | 414.26 | - 338.67 | - 366.36 |
| Provisions | 53.60 | ||||
| Non-current loans from credit institutions | 824.00 | 511.06 | |||
| Non-current other liabilities | 7.25 | 42.90 | 43.38 | ||
| Non-current deferred tax liabilities | 45.87 | ||||
| Non-current liabilities total | 7.25 | 42.90 | 867.38 | 556.93 | |
| Current loans from credit institutions | 400.00 | 408.00 | 629.92 | ||
| Advances received | 45.00 | ||||
| Current trade creditors | 305.57 | 151.19 | 805.12 | 2 209.63 | 1 707.32 |
| Current owed to group member | 35.07 | 35.07 | |||
| Short-term deferred tax liabilities | 39.62 | ||||
| Other non-interest bearing current liabilities | 64.57 | 81.85 | 88.46 | 108.33 | 156.70 |
| Accruals and deferred income | 92.38 | 60.26 | 76.01 | 853.36 | 1 132.45 |
| Current liabilities total | 462.52 | 332.93 | 1 404.67 | 3 659.39 | 3 626.39 |
| Balance sheet total (liabilities) | 538.88 | 564.98 | 2 739.91 | 3 877.66 | 3 260.03 |
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.