NEXT-STEP ApS — Credit Rating and Financial Key Figures
CVR number: 25297814
Kanslergade 8, 2100 København Ø
peter@plougmann-cph.dk
tel: 33691301
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -40.40 | -81.57 | -28.51 | -46.77 | - 107.44 |
| EBIT | -40.40 | -81.57 | -28.51 | -46.77 | - 107.44 |
| Other financial income | 52.94 | 112.59 | 30.35 | 62.74 | 74.20 |
| Other financial expenses | -9.50 | -4.24 | - 172.43 | -4.70 | -6.65 |
| Net income from associates (fin.) | -42.34 | ||||
| Pre-tax profit | -39.30 | 26.77 | - 170.60 | 11.27 | -39.89 |
| Income taxes | -0.83 | -23.59 | |||
| Net earnings | -40.13 | 3.18 | - 170.60 | 11.27 | -39.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.55 | 27.55 | 27.55 | 27.55 | 27.55 |
| Tangible assets total | 27.55 | 27.55 | 27.55 | 27.55 | 27.55 |
| Investments total | |||||
| Non-current loans receivable | 1 628.05 | 1 190.24 | 880.66 | 936.06 | 800.31 |
| Long term receivables total | 1 628.05 | 1 190.24 | 880.66 | 936.06 | 800.31 |
| Inventories total | |||||
| Prepayments and accrued income | 8.69 | 11.21 | 9.67 | 5.68 | 4.76 |
| Current other receivables | 18.20 | 57.50 | 5.97 | ||
| Current deferred tax assets | 27.50 | 3.58 | 7.63 | 11.38 | 3.42 |
| Short term receivables total | 54.39 | 14.79 | 74.80 | 17.06 | 14.16 |
| Cash and bank deposits | 29.42 | 138.59 | 187.30 | 100.59 | 76.02 |
| Cash and cash equivalents | 29.42 | 138.59 | 187.30 | 100.59 | 76.02 |
| Balance sheet total (assets) | 1 739.41 | 1 371.17 | 1 170.31 | 1 081.25 | 918.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | 135.00 |
| Retained earnings | 1 263.94 | 1 109.40 | 994.79 | 702.19 | 578.46 |
| Profit of the financial year | -40.13 | 3.18 | - 170.60 | 11.27 | -39.89 |
| Shareholders equity total | 1 461.80 | 1 351.99 | 1 066.99 | 960.46 | 798.56 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 16.00 | 17.00 |
| Other non-interest bearing current liabilities | 262.60 | 4.18 | 88.32 | 104.80 | 102.47 |
| Current liabilities total | 277.60 | 19.18 | 103.32 | 120.80 | 119.47 |
| Balance sheet total (liabilities) | 1 739.41 | 1 371.17 | 1 170.31 | 1 081.25 | 918.03 |
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.