Nordtech-IT ApS
CVR number: 40853162
Ålborgvej 52, 9560 Hadsund
info@nordtech-it.dk
tel: 21536205
https://nordtech-it.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 275.54 | 377.04 | 1 258.98 | 2 190.05 |
| Employee benefit expenses | - 255.89 | - 460.61 | -1 025.26 | -1 641.63 |
| Other operating expenses | -5.00 | |||
| Total depreciation | -4.25 | -30.00 | -30.00 | -7.58 |
| EBIT | 10.40 | - 113.58 | 203.72 | 540.83 |
| Other financial income | 0.24 | 2.61 | 4.78 | |
| Other financial expenses | -6.80 | -3.77 | -9.09 | -1.24 |
| Pre-tax profit | 3.60 | - 117.11 | 197.24 | 544.37 |
| Income taxes | -2.10 | 2.10 | -25.78 | - 129.29 |
| Net earnings | 1.50 | - 115.01 | 171.46 | 415.08 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 185.75 | 155.75 | 125.75 | |
| Tangible assets total | 185.75 | 155.75 | 125.75 | |
| Other receivables | 9.00 | |||
| Investments total | 9.00 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 76.65 | 76.34 | 248.21 | 482.51 |
| Current other receivables | 3.00 | 50.56 | 45.00 | |
| Short term receivables total | 79.65 | 126.90 | 248.21 | 527.51 |
| Other current investments | 20.00 | 20.00 | 20.00 | 20.00 |
| Cash and bank deposits | 199.64 | 964.47 | ||
| Cash and cash equivalents | 20.00 | 20.00 | 219.64 | 984.47 |
| Balance sheet total (assets) | 285.40 | 311.64 | 593.60 | 1 511.98 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 |
| Shares repurchased | 244.00 | |||
| Retained earnings | 1.50 | - 113.51 | - 186.05 | |
| Profit of the financial year | 1.50 | - 115.01 | 171.46 | 415.08 |
| Shareholders equity total | 61.50 | -53.51 | 117.95 | 533.03 |
| Provisions | 2.10 | 9.57 | 9.57 | |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 98.34 | 117.06 | ||
| Advances received | 260.03 | |||
| Current trade creditors | 12.00 | 16.29 | 28.17 | 116.54 |
| Short-term deferred tax liabilities | 16.21 | 129.29 | ||
| Other non-interest bearing current liabilities | 111.46 | 231.81 | 421.70 | 463.53 |
| Current liabilities total | 221.80 | 365.15 | 466.08 | 969.38 |
| Balance sheet total (liabilities) | 285.40 | 311.64 | 593.60 | 1 511.98 |
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.