NORBLIS ApS — Credit Rating and Financial Key Figures
CVR number: 39713756
Virumgade 35 D, 2830 Virum
olebang@norblis.com
norblis.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -0.32 | -5.05 | |||
| Gross profit | -0.32 | -5.05 | 1 248.71 | 1 656.56 | 2 260.85 |
| Employee benefit expenses | - 975.96 | -1 284.87 | -2 198.60 | ||
| Total depreciation | -2.36 | ||||
| EBIT | -0.32 | -5.05 | 272.76 | 371.69 | 59.88 |
| Other financial income | 6.08 | 0.13 | |||
| Other financial expenses | -11.31 | -9.20 | -4.60 | ||
| Pre-tax profit | -0.32 | -5.05 | 261.45 | 368.57 | 55.41 |
| Income taxes | - 123.13 | -81.49 | -12.97 | ||
| Net earnings | -0.32 | -5.05 | 138.32 | 287.08 | 42.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 139.29 | ||||
| Tangible assets total | 139.29 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 6.37 | 137.48 | |||
| Current deferred tax assets | 54.30 | ||||
| Short term receivables total | 6.37 | 137.48 | 54.30 | ||
| Cash and bank deposits | 3.03 | 3.03 | 760.76 | 3 903.99 | 2 724.59 |
| Cash and cash equivalents | 3.03 | 3.03 | 760.76 | 3 903.99 | 2 724.59 |
| Balance sheet total (assets) | 3.03 | 3.03 | 767.13 | 4 041.46 | 2 918.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6.00 | 6.00 | 46.00 | 46.00 | 46.00 |
| Shares repurchased | 240.00 | 40.00 | |||
| Retained earnings | -2.65 | -2.97 | -8.02 | - 109.71 | 137.38 |
| Profit of the financial year | -0.32 | -5.05 | 138.32 | 287.08 | 42.44 |
| Shareholders equity total | 3.03 | -2.02 | 176.29 | 463.38 | 265.82 |
| Provisions | 7.27 | ||||
| Non-current liabilities total | |||||
| Advances received | 326.74 | ||||
| Current trade creditors | 14.16 | 21.05 | 67.28 | ||
| Current owed to group member | 5.05 | ||||
| Short-term deferred tax liabilities | 123.13 | 81.49 | |||
| Other non-interest bearing current liabilities | 69.01 | 65.55 | 72.81 | ||
| Accruals and deferred income | 384.54 | 3 083.26 | 2 505.00 | ||
| Current liabilities total | 5.05 | 590.84 | 3 578.09 | 2 645.09 | |
| Balance sheet total (liabilities) | 3.03 | 3.03 | 767.13 | 4 041.46 | 2 918.18 |
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.