Nordic Hi-Fi A/S — Credit Rating and Financial Key Figures
CVR number: 39551713
Dali Alle 1, 9610 Nørager
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 59 171.86 | ||||
| Purchases during the financial year | -41 024.18 | ||||
| External services | -2 948.55 | ||||
| Gross profit | 9 433.95 | 15 199.13 | 15 206.34 | 16 926.04 | 21 433.17 |
| Employee benefit expenses | -1 854.81 | -2 842.80 | -3 454.16 | -4 155.98 | -6 697.83 |
| Other operating expenses | -6.07 | ||||
| Total depreciation | -5 790.43 | -6 025.91 | -5 770.66 | -5 830.71 | -5 876.28 |
| EBIT | 1 788.71 | 6 330.41 | 5 981.52 | 6 933.29 | 8 859.06 |
| Other financial income | 22.14 | 54.97 | 384.98 | 3 249.03 | 0.32 |
| Other financial expenses | - 349.67 | - 294.36 | - 375.10 | - 211.12 | - 979.91 |
| Pre-tax profit | 1 461.19 | 6 091.02 | 5 991.40 | 9 971.20 | 7 879.47 |
| Income taxes | -1 270.38 | -2 279.20 | -2 264.11 | -3 138.52 | -2 678.19 |
| Net earnings | 190.80 | 3 811.83 | 3 727.29 | 6 832.68 | 5 201.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 341.06 | 245.85 | 150.64 | 55.42 | |
| Intangible rights | 6 726.01 | 5 930.30 | 5 068.80 | 4 346.40 | 4 366.80 |
| Goodwill | 34 400.00 | 30 100.00 | 25 800.00 | 21 500.01 | 17 200.03 |
| Intangible assets total | 41 467.07 | 36 276.15 | 31 019.44 | 25 901.84 | 21 566.83 |
| Machinery and equipment | 802.39 | 544.55 | 981.72 | 620.12 | 255.49 |
| Tangible assets total | 802.39 | 544.55 | 981.72 | 620.12 | 255.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 9 043.50 | 7 037.53 | 19 729.77 | 34 390.68 | 19 751.64 |
| Advance payments | 877.08 | 3 590.39 | 3 582.99 | 1 693.41 | 4 127.81 |
| Inventories total | 9 920.58 | 10 627.92 | 23 312.76 | 36 084.08 | 23 879.45 |
| Current trade debtors | 256.13 | 234.64 | 457.30 | 231.63 | |
| Prepayments and accrued income | 20.00 | 74.20 | |||
| Current other receivables | 15.99 | ||||
| Short term receivables total | 256.13 | 234.64 | 457.30 | 251.63 | 90.19 |
| Balance sheet total (assets) | 52 446.17 | 47 683.25 | 55 771.23 | 62 857.68 | 45 791.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 10 000.00 |
| Shares repurchased | 10 000.00 | 10 000.00 | |||
| Other reserves | 266.03 | 191.76 | 117.50 | 117.50 | |
| Retained earnings | 24 669.90 | 24 934.97 | 13 821.06 | 7 548.35 | 4 498.54 |
| Profit of the financial year | 190.80 | 3 811.83 | 3 727.29 | 6 832.68 | 5 201.28 |
| Shareholders equity total | 35 126.73 | 38 938.56 | 27 665.85 | 34 498.53 | 29 699.82 |
| Provisions | 1 472.96 | 1 219.75 | 1 054.16 | 836.69 | 624.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 911.62 | 777.01 | 1 111.32 | 496.67 | 1 411.53 |
| Current owed to group member | 9 961.52 | 2 257.11 | 20 653.14 | 21 544.53 | 8 437.47 |
| Short-term deferred tax liabilities | 1 613.59 | 2 532.83 | 2 532.71 | 3 367.48 | 3 799.28 |
| Other non-interest bearing current liabilities | 3 359.75 | 1 957.99 | 2 754.04 | 2 113.78 | 1 819.10 |
| Current liabilities total | 15 846.48 | 7 524.94 | 27 051.22 | 27 522.46 | 15 467.37 |
| Balance sheet total (liabilities) | 52 446.17 | 47 683.25 | 55 771.23 | 62 857.68 | 45 791.97 |
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.