Nærvarme.nu ApS — Credit Rating and Financial Key Figures
CVR number: 39420104
Strøvej 27, 3320 Skævinge
mipodan@hotmail.com
tel: 48288885
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 461.94 | 503.40 | 456.17 | 35.67 | 587.96 |
| Costs of manufacturing | - 330.97 | ||||
| External services | - 298.72 | - 391.40 | - 181.70 | - 179.35 | - 159.14 |
| Gross profit | 163.22 | 112.00 | 274.47 | - 143.69 | 97.84 |
| Employee benefit expenses | -49.90 | -49.90 | |||
| Total depreciation | -7.40 | -2.22 | -8.35 | ||
| EBIT | 105.92 | 59.88 | 266.12 | - 143.69 | 97.84 |
| Other financial expenses | -45.00 | -23.11 | -3.76 | -2.70 | -1.57 |
| Income from other inv. held as non-curr. assets | 0.50 | 17.50 | |||
| Pre-tax profit | 61.42 | 54.27 | 262.36 | - 146.39 | 96.27 |
| Income taxes | -15.03 | -13.57 | -57.72 | -57.71 | |
| Net earnings | 46.39 | 40.70 | 204.64 | - 146.39 | 38.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 15.00 | ||||
| Intangible assets total | 15.00 | ||||
| Buildings | 3.50 | ||||
| Machinery and equipment | 12.00 | 8.40 | 25.05 | 25.05 | 25.05 |
| Other tangible assets | 6.50 | 6.50 | |||
| Tangible assets total | 18.50 | 18.40 | 25.05 | 25.05 | 25.05 |
| Investments total | |||||
| Non-current loans receivable | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
| Non-current other receivables | 67.80 | ||||
| Long term receivables total | 0.50 | 68.30 | 0.50 | 0.50 | 0.50 |
| Raw materials and consumables | 1.50 | 1.50 | 32.14 | 156.62 | |
| Inventories total | 1.50 | 1.50 | 32.14 | 156.62 | |
| Current trade debtors | 297.25 | 204.56 | 226.67 | ||
| Current other receivables | 0.90 | 0.90 | 0.90 | ||
| Short term receivables total | 298.15 | 205.46 | 227.57 | ||
| Cash and bank deposits | 29.99 | 10.80 | 93.90 | 20.02 | 27.36 |
| Cash and cash equivalents | 29.99 | 10.80 | 93.90 | 20.02 | 27.36 |
| Balance sheet total (assets) | 48.99 | 114.00 | 419.09 | 283.17 | 437.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.50 | 0.50 | 40.50 | 40.50 | 40.50 |
| Other reserves | 29.49 | 27.00 | |||
| Retained earnings | -46.39 | -11.21 | -27.71 | 176.94 | |
| Profit of the financial year | 46.39 | 40.70 | 204.64 | - 146.39 | 38.57 |
| Shareholders equity total | 29.99 | 56.99 | 217.43 | 71.05 | 79.07 |
| Provisions | 10.00 | ||||
| Non-current advances received | 30.00 | ||||
| Non-current trade creditors | 28.23 | 49.46 | 48.89 | ||
| Non-current deferred tax liabilities | 13.60 | ||||
| Non-current liabilities total | 13.60 | 30.00 | 28.23 | 49.46 | 48.89 |
| Current owed to participating | 13.44 | 53.41 | 110.32 | 258.65 | |
| Short-term deferred tax liabilities | 13.57 | 42.83 | 16.45 | 12.15 | |
| Other non-interest bearing current liabilities | 5.40 | 67.19 | 35.89 | 38.34 | |
| Current liabilities total | 5.40 | 27.01 | 163.43 | 162.66 | 309.15 |
| Balance sheet total (liabilities) | 48.99 | 114.00 | 419.09 | 283.17 | 437.10 |
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.