Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Norbro Energi A/S — Credit Rating and Financial Key Figures
CVR number: 13080976
Sandvadsvej 11, 4600 Køge
tel: 56634119
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 62 506.08 | 54 049.00 | 67 119.00 | 79 290.00 | 51 971.00 |
| Employee benefit expenses | -45 700.00 | -44 478.00 | -46 984.00 | -48 843.00 | -40 657.00 |
| Total depreciation | -8 200.99 | -6 675.00 | -6 736.00 | -6 104.00 | -6 187.00 |
| EBIT | 8 605.09 | 2 896.00 | 13 399.00 | 24 343.00 | 5 127.00 |
| Other financial income | 210.91 | 60.00 | 618.00 | 554.00 | 68.00 |
| Other financial expenses | - 926.70 | -2 130.00 | -2 206.00 | -1 676.00 | -1 371.00 |
| Pre-tax profit | 7 889.31 | 827.00 | 11 811.00 | 23 221.00 | 3 824.00 |
| Income taxes | -1 739.17 | - 200.00 | -2 524.00 | -5 753.00 | - 546.00 |
| Net earnings | 6 150.14 | 627.00 | 9 287.00 | 17 468.00 | 3 278.00 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 9 868.59 | 9 755.00 | 7 754.00 | 7 865.00 | 6 038.00 |
| Goodwill | 2 682.49 | 2 509.00 | 2 167.00 | 1 825.00 | 1 484.00 |
| Intangible assets total | 12 551.08 | 12 264.00 | 9 921.00 | 9 690.00 | 7 522.00 |
| Land and waters | 7 734.58 | 8 187.00 | 8 793.00 | 11 048.00 | 8 132.00 |
| Buildings | 12 778.83 | 12 243.00 | 10 436.00 | 8 633.00 | 11 352.00 |
| Machinery and equipment | 808.35 | 554.00 | 519.00 | 447.00 | 344.00 |
| Other tangible assets | 1.00 | -1.00 | |||
| Tangible assets total | 21 321.75 | 20 984.00 | 19 748.00 | 20 129.00 | 19 827.00 |
| Other non-current investments | 1.00 | ||||
| Investments total | 471.26 | 609.00 | 368.00 | 164.00 | 50.00 |
| Long term receivables total | |||||
| Finished products/goods | 34 187.83 | 30 160.00 | 32 940.00 | 31 856.00 | 30 472.00 |
| Inventories total | 34 187.83 | 30 160.00 | 32 940.00 | 31 856.00 | 30 472.00 |
| Current trade debtors | 37 786.28 | 55 860.00 | 42 861.00 | 33 759.00 | 28 006.00 |
| Current amounts owed by group member comp. | 4 215.93 | 2 695.00 | 3 899.00 | 1 833.00 | 3 516.00 |
| Prepayments and accrued income | 3 032.91 | 2 048.00 | 3 349.00 | 1 926.00 | 3 712.00 |
| Current other receivables | 455.64 | 954.00 | 32.00 | 4 700.00 | 975.00 |
| Current deferred tax assets | 2 888.23 | 2 688.00 | 1 214.00 | ||
| Short term receivables total | 48 378.98 | 64 245.00 | 51 355.00 | 42 218.00 | 36 209.00 |
| Cash and bank deposits | 22 578.05 | 19 303.00 | 40 950.00 | 8 671.00 | 6 502.00 |
| Cash and cash equivalents | 22 578.05 | 19 303.00 | 40 950.00 | 8 671.00 | 6 502.00 |
| Balance sheet total (assets) | 139 488.96 | 147 565.00 | 155 282.00 | 112 728.00 | 100 582.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 13 200.00 | 13 200.00 | 13 200.00 | 13 200.00 | 13 200.00 |
| Shares repurchased | 7 500.00 | 30 000.00 | |||
| Other reserves | -25 000.00 | ||||
| Retained earnings | 21 778.86 | 27 929.00 | 21 056.00 | 30 344.00 | 17 812.00 |
| Profit of the financial year | 6 150.14 | 627.00 | 9 287.00 | 17 468.00 | 3 278.00 |
| Shareholders equity total | 41 128.99 | 41 756.00 | 51 043.00 | 61 012.00 | 39 290.00 |
| Provisions | 1 882.61 | 1 569.00 | 3 727.00 | 727.00 | 698.00 |
| Non-current leasing loans | 383.42 | 137.00 | 257.00 | ||
| Non-current other liabilities | 3 240.47 | ||||
| Non-current deferred tax liabilities | 3 280.00 | 3 280.00 | 3 554.00 | 3 569.00 | |
| Non-current liabilities total | 3 623.89 | 3 417.00 | 3 280.00 | 3 811.00 | 3 569.00 |
| Current loans from credit institutions | 58.47 | 63.00 | 115.00 | 10 135.00 | 19 793.00 |
| Advances received | 41.30 | 35.00 | 97.00 | ||
| Current trade creditors | 19 745.39 | 9 795.00 | 13 166.00 | 12 429.00 | 15 487.00 |
| Current owed to group member | 48 114.75 | ||||
| Short-term deferred tax liabilities | 448.83 | 60 066.00 | 53 262.00 | 3 837.00 | 2 713.00 |
| Other non-interest bearing current liabilities | 23 113.54 | 29 575.00 | 29 185.00 | 19 155.00 | 17 525.00 |
| Accruals and deferred income | 1 331.18 | 1 289.00 | 1 504.00 | 1 526.00 | 1 507.00 |
| Current liabilities total | 92 853.46 | 100 823.00 | 97 232.00 | 47 179.00 | 57 025.00 |
| Balance sheet total (liabilities) | 139 488.96 | 147 565.00 | 155 282.00 | 112 729.00 | 100 582.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.