NATUR ENERGI ApS — Credit Rating and Financial Key Figures
CVR number: 15353074
Rypevang 4, 3450 Allerød
tel: 48161213
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 17 640.24 | 19 598.42 | 23 197.13 | 21 114.18 | 18 012.47 |
Employee benefit expenses | -7 443.51 | -8 659.10 | -10 329.66 | -10 177.84 | -9 880.07 |
Total depreciation | - 472.19 | - 441.92 | - 296.99 | - 390.57 | - 504.46 |
EBIT | 9 724.54 | 10 497.40 | 12 570.48 | 10 545.76 | 7 627.93 |
Other financial income | 444.95 | 428.49 | 616.49 | 452.00 | 1 194.18 |
Other financial expenses | - 203.13 | - 307.11 | -84.30 | - 639.58 | -1 159.38 |
Pre-tax profit | 9 966.37 | 10 618.78 | 13 102.68 | 10 358.19 | 7 662.73 |
Income taxes | -2 246.08 | -2 236.87 | -2 907.23 | -2 324.64 | -1 735.73 |
Net earnings | 7 720.29 | 8 381.91 | 10 195.44 | 8 033.55 | 5 927.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 639.30 | 1 573.91 | 1 508.51 | 1 443.12 | 1 377.72 |
Machinery and equipment | 1 266.65 | 744.12 | 551.95 | 785.46 | 346.39 |
Tangible assets total | 2 905.95 | 2 318.03 | 2 060.46 | 2 228.58 | 1 724.12 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 8 807.30 | 4 362.67 | 16 705.17 | 25 328.71 | 22 557.68 |
Inventories total | 8 807.30 | 4 362.67 | 16 705.17 | 25 328.71 | 22 557.68 |
Current trade debtors | 19 075.02 | 25 994.17 | 27 916.76 | 31 557.04 | 31 519.40 |
Current amounts owed by group member comp. | 10 144.11 | 9 774.80 | 10 204.95 | 11 723.11 | 2 774.76 |
Prepayments and accrued income | 584.77 | 597.17 | 1 681.22 | 618.54 | 594.08 |
Current other receivables | 17.13 | 11.63 | 34.94 | 320.48 | 321.15 |
Short term receivables total | 29 821.04 | 36 377.78 | 39 837.88 | 44 219.18 | 35 209.39 |
Cash and bank deposits | 523.97 | 1 255.27 | 21.17 | 503.35 | 366.02 |
Cash and cash equivalents | 523.97 | 1 255.27 | 21.17 | 503.35 | 366.02 |
Balance sheet total (assets) | 42 058.26 | 44 313.75 | 58 624.68 | 72 279.82 | 59 857.21 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
Shares repurchased | 4 250.00 | 4 250.00 | 4 250.00 | 7 000.00 | 10 000.00 |
Retained earnings | 5 920.40 | 9 390.69 | 13 522.60 | 16 718.04 | 14 751.59 |
Profit of the financial year | 7 720.29 | 8 381.91 | 10 195.44 | 8 033.55 | 5 927.00 |
Shareholders equity total | 18 090.69 | 22 222.60 | 28 168.04 | 31 951.60 | 30 878.60 |
Provisions | 297.09 | 170.28 | 162.36 | 258.92 | 185.95 |
Non-current loans from credit institutions | 1 772.99 | 2 137.65 | 2 011.95 | 1 928.00 | 1 861.22 |
Non-current liabilities total | 1 772.99 | 2 137.65 | 2 011.95 | 1 928.00 | 1 861.22 |
Current loans from credit institutions | 7 805.81 | 8 369.84 | 8 634.55 | 19 581.30 | 12 271.44 |
Current trade creditors | 7 269.49 | 4 648.21 | 11 977.65 | 9 768.41 | 6 792.16 |
Current owed to participating | 77.39 | 81.67 | 58.54 | ||
Short-term deferred tax liabilities | 2 222.81 | 2 363.68 | 2 915.15 | 2 326.11 | 1 947.98 |
Other non-interest bearing current liabilities | 4 521.98 | 4 319.81 | 4 696.43 | 6 465.49 | 5 919.86 |
Current liabilities total | 21 897.49 | 19 783.22 | 28 282.33 | 38 141.30 | 26 931.45 |
Balance sheet total (liabilities) | 42 058.26 | 44 313.75 | 58 624.68 | 72 279.82 | 59 857.21 |
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.