Nordisk Tekstil Bebyggelsen A/S — Credit Rating and Financial Key Figures
CVR number: 19262901
Parkvej 3, 3400 Hillerød
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 152.21 | 1 392.75 | 1 731.56 | 3 208.16 | |
Manufacturing for enterprise's own use | - 720.00 | - 720.00 | - 720.00 | - 720.00 | |
External services | - 306.93 | - 305.45 | - 421.84 | - 933.77 | |
Gross profit | 565.28 | 862.75 | 1 807.30 | 2 029.72 | 2 994.39 |
Employee benefit expenses | - 723.24 | - 724.33 | - 724.37 | - 724.91 | - 724.55 |
Reduction in value of non-current assets | 6 584.24 | 600.00 | 1 568.29 | 1 549.47 | |
EBIT | - 157.96 | 6 722.67 | 1 682.93 | 2 873.11 | 3 819.31 |
Other financial income | 7 612.47 | ||||
Other financial expenses | - 681.83 | - 821.13 | - 878.97 | - 834.02 | -4 143.13 |
Net income from associates (fin.) | -3.79 | 222.69 | 2 305.84 | 3 216.51 | 1 079.64 |
Pre-tax profit | - 843.58 | 6 124.22 | 3 109.80 | 5 255.59 | 8 368.29 |
Income taxes | 174.59 | -1 300.69 | - 807.44 | -1 057.08 | -1 661.45 |
Net earnings | - 668.99 | 4 823.53 | 2 302.36 | 4 198.51 | 6 706.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 75 876.28 | 39 000.00 | 39 600.00 | 41 200.00 | 174 200.00 |
Other tangible assets | 24 155.35 | 27 624.91 | 105 346.32 | ||
Tangible assets total | 75 876.28 | 63 155.35 | 67 224.91 | 146 546.32 | 174 200.00 |
Holdings in group member companies | 396.21 | 56 618.89 | 14 324.73 | 16 541.24 | 16 120.88 |
Investments total | 396.21 | 56 618.89 | 14 324.73 | 16 541.24 | 16 120.88 |
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 39.50 | 1 032.49 | |||
Prepayments and accrued income | 36.06 | ||||
Current other receivables | 2 305.75 | 55.24 | 45.10 | 7.42 | 58.10 |
Current deferred tax assets | 63.32 | 35.01 | |||
Short term receivables total | 2 408.57 | 90.25 | 45.10 | 7.42 | 1 126.66 |
Cash and bank deposits | 765.19 | 77.47 | 545.54 | 117.24 | 1 821.36 |
Cash and cash equivalents | 765.19 | 77.47 | 545.54 | 117.24 | 1 821.36 |
Balance sheet total (assets) | 79 446.24 | 119 941.96 | 82 140.27 | 163 212.22 | 193 268.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 500.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
Retained earnings | 9 736.26 | 20 767.27 | 25 590.80 | 27 893.17 | 32 091.68 |
Profit of the financial year | - 668.99 | 4 823.53 | 2 302.36 | 4 198.51 | 6 706.85 |
Shareholders equity total | 12 567.27 | 35 590.80 | 37 893.17 | 42 091.68 | 48 798.52 |
Provisions | 1 563.16 | 6 530.64 | 5 670.33 | 4 976.10 | 13 076.83 |
Non-current loans from credit institutions | 38 029.99 | 75 365.24 | 28 964.72 | 28 759.35 | 21 049.37 |
Non-current owed to group member | 17 185.01 | ||||
Non-current other liabilities | 672.60 | 474.51 | 1 946.08 | ||
Non-current liabilities total | 55 215.00 | 75 365.24 | 29 637.32 | 29 233.85 | 22 995.45 |
Current loans from credit institutions | 2 218.82 | 79 407.80 | 88 320.91 | ||
Current trade creditors | 168.48 | 331.70 | 41.25 | 248.02 | |
Current owed to group member | 395.00 | 1 849.10 | 6 289.37 | 7 323.45 | 19 621.40 |
Other non-interest bearing current liabilities | 9 688.21 | 424.20 | 64.45 | 138.09 | 207.76 |
Accruals and deferred income | 17.59 | 13.50 | 35.12 | ||
Current liabilities total | 10 100.80 | 2 455.28 | 8 939.45 | 86 910.59 | 108 398.10 |
Balance sheet total (liabilities) | 79 446.24 | 119 941.96 | 82 140.27 | 163 212.22 | 193 268.90 |
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.