NAPA Aalborg ApS — Credit Rating and Financial Key Figures
CVR number: 38529293
Budolfi Plads 24, 9000 Aalborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14.70 | - 478.53 | -35.62 | 78.65 | 308.39 |
| Employee benefit expenses | -1 310.33 | - 260.98 | -0.88 | -15.42 | -1.72 |
| Total depreciation | - 195.15 | - 153.41 | - 149.41 | - 177.10 | - 132.50 |
| EBIT | -1 490.78 | - 892.92 | - 185.91 | - 113.87 | 174.17 |
| Other financial income | 2.69 | 0.19 | |||
| Other financial expenses | -14.21 | -8.30 | -9.65 | -4.83 | -14.06 |
| Pre-tax profit | -1 505.00 | - 901.21 | - 192.86 | - 118.70 | 160.31 |
| Income taxes | 296.00 | 197.85 | 38.65 | 21.85 | -48.73 |
| Net earnings | -1 208.99 | - 703.36 | - 154.21 | -96.85 | 111.58 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 413.42 | 295.68 | 177.95 | 60.21 | 24.60 |
| Machinery and equipment | 146.64 | 118.50 | 90.36 | 62.21 | |
| Tangible assets total | 560.07 | 414.18 | 268.30 | 122.42 | 24.60 |
| Investments total | 95.00 | 95.00 | 95.00 | 95.00 | 95.00 |
| Long term receivables total | |||||
| Finished products/goods | 157.80 | 42.15 | |||
| Inventories total | 157.80 | 42.15 | |||
| Current trade debtors | 21.54 | 25.15 | |||
| Prepayments and accrued income | 0.27 | 568.39 | |||
| Current other receivables | 269.79 | ||||
| Current deferred tax assets | 879.03 | 1 070.54 | 1 092.06 | 1 113.91 | 1 065.17 |
| Short term receivables total | 900.58 | 1 365.48 | 1 092.33 | 1 113.91 | 1 633.57 |
| Cash and bank deposits | 91.27 | 32.02 | 31.16 | 5.27 | 0.05 |
| Cash and cash equivalents | 91.27 | 32.02 | 31.16 | 5.27 | 0.05 |
| Balance sheet total (assets) | 1 804.71 | 1 948.84 | 1 486.79 | 1 336.60 | 1 753.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 174.28 | -3 383.27 | -4 086.63 | -4 240.84 | -4 337.69 |
| Profit of the financial year | -1 208.99 | - 703.36 | - 154.21 | -96.85 | 111.58 |
| Shareholders equity total | -3 333.27 | -4 036.63 | -4 190.84 | -4 287.69 | -4 176.12 |
| Provisions | 23.47 | 17.13 | |||
| Non-current owed to group member | 4 212.11 | 3 668.05 | 3 595.36 | 3 257.65 | 2 581.22 |
| Non-current other liabilities | 706.15 | 706.15 | |||
| Non-current deferred tax liabilities | 706.15 | 706.15 | |||
| Non-current liabilities total | 4 212.11 | 4 374.20 | 4 301.51 | 3 963.80 | 3 287.37 |
| Advances received | 15.57 | 9.99 | 9.99 | 9.99 | |
| Current trade creditors | 550.92 | 1 082.42 | 1 136.79 | 1 113.51 | 1 107.27 |
| Current owed to participating | 213.00 | 213.00 | 513.00 | 1 473.00 | |
| Other non-interest bearing current liabilities | 122.90 | 501.74 | 16.35 | 23.99 | 61.70 |
| Current liabilities total | 902.39 | 1 594.14 | 1 376.13 | 1 660.49 | 2 641.97 |
| Balance sheet total (liabilities) | 1 804.71 | 1 948.84 | 1 486.79 | 1 336.60 | 1 753.22 |
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.