BSA Norstech ApS — Credit Rating and Financial Key Figures
CVR number: 39085208
Starupvej 225, 8340 Malling
bsa@norstech.dk
tel: 53636543
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 354.72 | 4 386.62 | 3 795.37 | 3 516.47 | 3 318.18 |
| Employee benefit expenses | - 970.45 | -1 916.08 | -1 964.97 | -1 762.00 | -1 593.36 |
| Total depreciation | - 453.72 | - 476.17 | - 596.05 | - 620.48 | - 576.39 |
| EBIT | 930.56 | 1 994.37 | 1 234.35 | 1 133.99 | 1 148.43 |
| Other financial expenses | -2.87 | -3.06 | -5.09 | -0.30 | |
| Pre-tax profit | 928.07 | 1 991.31 | 1 229.26 | 1 133.99 | 1 148.13 |
| Income taxes | - 204.16 | - 438.08 | - 248.74 | - 260.96 | - 257.01 |
| Net earnings | 723.90 | 1 553.23 | 980.52 | 873.02 | 891.12 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 112.39 | 74.93 | 37.46 | ||
| Intangible assets total | 112.39 | 74.93 | 37.46 | ||
| Buildings | 2 556.09 | 2 843.58 | 2 657.33 | 2 490.95 | 2 269.77 |
| Machinery and equipment | 430.69 | 316.36 | 474.08 | 305.35 | 152.04 |
| Tangible assets total | 2 986.78 | 3 159.95 | 3 131.42 | 2 796.30 | 2 421.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 425.00 | 523.00 | 275.00 | ||
| Inventories total | 425.00 | 523.00 | 275.00 | ||
| Current trade debtors | 1 594.61 | 3 962.60 | 3 841.30 | 4 676.22 | 6 405.53 |
| Current other receivables | 54.72 | ||||
| Short term receivables total | 1 594.61 | 4 017.32 | 3 841.30 | 4 676.22 | 6 405.53 |
| Cash and bank deposits | 933.11 | 591.16 | 733.10 | 782.20 | 484.71 |
| Cash and cash equivalents | 933.11 | 591.16 | 733.10 | 782.20 | 484.71 |
| Balance sheet total (assets) | 5 626.89 | 7 843.35 | 8 168.28 | 8 777.72 | 9 587.05 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | 67.50 |
| Retained earnings | 3 341.46 | 4 008.17 | 5 502.49 | 6 422.02 | 7 227.54 |
| Profit of the financial year | 723.90 | 1 553.23 | 980.52 | 873.02 | 891.12 |
| Shareholders equity total | 4 271.87 | 5 768.59 | 6 691.92 | 7 506.04 | 8 336.16 |
| Provisions | 296.74 | 321.90 | 287.79 | 267.26 | 238.54 |
| Non-current liabilities total | |||||
| Current trade creditors | 176.93 | 170.32 | 278.45 | 32.30 | 65.11 |
| Short-term deferred tax liabilities | 61.97 | 412.92 | 255.10 | 192.01 | 159.03 |
| Other non-interest bearing current liabilities | 819.38 | 1 169.62 | 655.02 | 780.12 | 788.21 |
| Current liabilities total | 1 058.28 | 1 752.85 | 1 188.58 | 1 004.42 | 1 012.35 |
| Balance sheet total (liabilities) | 5 626.89 | 7 843.35 | 8 168.28 | 8 777.72 | 9 587.05 |
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.