Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Nor International ApS — Credit Rating and Financial Key Figures
CVR number: 39676117
Drosselvej 70, 2000 Frederiksberg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 44.00 | 479.87 | - 480.68 | 1 539.00 | 2 157.69 |
| Employee benefit expenses | - 106.66 | -1 283.57 | -1 081.42 | - 988.17 | |
| Total depreciation | -36.14 | -45.08 | -48.20 | -52.45 | |
| EBIT | 44.00 | 337.08 | -1 809.33 | 409.39 | 1 117.07 |
| Other financial income | 0.00 | 0.07 | 4.52 | 56.81 | 5.03 |
| Other financial expenses | -43.85 | - 133.73 | - 621.45 | - 957.49 | -1 459.51 |
| Net income from associates (fin.) | - 351.06 | -93.99 | - 284.01 | - 104.09 | -63.36 |
| Pre-tax profit | - 350.92 | 109.43 | -2 710.26 | - 595.39 | - 400.77 |
| Income taxes | -4.12 | -44.75 | -1.61 | 10.60 | 11.54 |
| Net earnings | - 355.04 | 64.68 | -2 711.87 | - 584.78 | - 389.24 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 426.41 | 4 151.27 | 4 239.09 | 4 262.44 | 4 308.71 |
| Tangible assets total | 3 426.41 | 4 151.27 | 4 239.09 | 4 262.44 | 4 308.71 |
| Holdings in group member companies | 1 143.93 | 1 049.94 | 757.21 | 665.11 | 601.75 |
| Investments total | 1 143.93 | 1 049.94 | 757.21 | 665.11 | 601.75 |
| Long term receivables total | |||||
| Finished products/goods | 1 785.13 | 1 183.08 | 1 995.59 | 767.74 | |
| Inventories total | 1 785.13 | 1 183.08 | 1 995.59 | 767.74 | |
| Current trade debtors | 59.44 | 878.79 | 638.83 | 2 147.97 | |
| Current amounts owed by group member comp. | 1 251.35 | 342.59 | 591.51 | 803.03 | 978.17 |
| Prepayments and accrued income | 305.37 | 0.10 | |||
| Current other receivables | 65.11 | ||||
| Current deferred tax assets | 7.95 | 17.87 | 28.47 | 40.01 | |
| Short term receivables total | 1 316.46 | 409.98 | 1 488.17 | 1 775.70 | 3 166.24 |
| Cash and bank deposits | 0.20 | 144.06 | 2 716.89 | 979.59 | 2 096.70 |
| Cash and cash equivalents | 0.20 | 144.06 | 2 716.89 | 979.59 | 2 096.70 |
| Balance sheet total (assets) | 5 887.01 | 7 540.38 | 10 384.45 | 9 678.43 | 10 941.13 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 260.00 | 260.00 | 260.00 | 260.00 |
| Other reserves | 1 104.25 | 991.83 | 699.10 | 606.99 | 465.07 |
| Retained earnings | 1 448.88 | 1 206.26 | 3 451.86 | 832.10 | 389.24 |
| Profit of the financial year | - 355.04 | 64.68 | -2 711.87 | - 584.78 | - 389.24 |
| Shareholders equity total | 2 328.09 | 2 522.76 | 1 699.10 | 1 114.31 | 725.07 |
| Capital loans | 2 000.00 | 2 000.00 | |||
| Non-current owed to group member | 703.11 | 1 424.52 | 1 424.52 | 1 532.69 | |
| Non-current other liabilities | 700.00 | 1 699.36 | 6 933.11 | 6 933.11 | 8 562.49 |
| Non-current deferred tax liabilities | 4.12 | 52.70 | |||
| Non-current liabilities total | 2 704.12 | 4 455.17 | 8 357.63 | 8 357.63 | 10 095.18 |
| Current loans from credit institutions | 775.31 | ||||
| Current trade creditors | 41.25 | 450.64 | 150.00 | 72.38 | 47.30 |
| Current owed to participating | 107.56 | ||||
| Current owed to group member | 1.03 | 1.03 | 50.31 | 37.44 | |
| Short-term deferred tax liabilities | 24.23 | 4.12 | 50.70 | ||
| Other non-interest bearing current liabilities | 14.00 | 106.66 | 18.43 | 83.80 | 36.14 |
| Current liabilities total | 854.80 | 562.45 | 327.72 | 206.49 | 120.88 |
| Balance sheet total (liabilities) | 5 887.01 | 7 540.38 | 10 384.45 | 9 678.43 | 10 941.13 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.