NILLES BUSSER A/S — Credit Rating and Financial Key Figures
CVR number: 13922691
Ålborgvej 323, 9352 Dybvad
nilles@nillesbusser.dk
tel: 42826000
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 481.00 | 5 158.00 | 6 270.00 | 8 091.00 | 8 955.24 |
| Employee benefit expenses | -2 247.00 | -3 727.00 | -5 679.00 | -5 543.00 | -5 848.11 |
| Other operating expenses | -51.00 | ||||
| Total depreciation | -1 110.00 | -1 411.00 | -1 487.00 | -1 690.00 | -1 722.90 |
| EBIT | 1 124.00 | 20.00 | - 947.00 | 858.00 | 1 384.23 |
| Other financial income | 87.00 | 28.00 | 6.00 | 131.00 | 147.51 |
| Other financial expenses | - 166.00 | - 218.00 | - 223.00 | - 364.00 | - 670.50 |
| Pre-tax profit | 1 045.00 | - 170.00 | -1 164.00 | 625.00 | 861.24 |
| Income taxes | - 230.00 | 32.00 | 256.00 | - 138.00 | - 190.30 |
| Net earnings | 815.00 | - 138.00 | - 908.00 | 487.00 | 670.94 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 16 542.00 | 12 733.00 | 10 808.00 | 15 118.00 | 14 748.20 |
| Tangible assets total | 16 542.00 | 12 733.00 | 10 808.00 | 15 118.00 | 14 748.20 |
| Investments total | 99.00 | 66.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 261.00 | 126.00 | 161.00 | 137.00 | 120.69 |
| Inventories total | 261.00 | 126.00 | 161.00 | 137.00 | 120.69 |
| Current trade debtors | 88.00 | 450.00 | 355.00 | 532.00 | 373.05 |
| Current amounts owed by group member comp. | 4 371.00 | 72.00 | 3 987.00 | 5 205.00 | 4 078.31 |
| Prepayments and accrued income | 27.00 | 33.00 | 32.00 | 27.00 | 15.26 |
| Current other receivables | 1 789.00 | 191.00 | 79.00 | 191.00 | 16.77 |
| Current deferred tax assets | 75.00 | ||||
| Short term receivables total | 6 275.00 | 746.00 | 4 528.00 | 5 955.00 | 4 483.40 |
| Cash and bank deposits | 865.00 | 6 936.00 | 2 140.00 | 1 417.00 | 4 647.80 |
| Cash and cash equivalents | 865.00 | 6 936.00 | 2 140.00 | 1 417.00 | 4 647.80 |
| Balance sheet total (assets) | 24 042.00 | 20 607.00 | 17 637.00 | 22 627.00 | 24 000.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Asset revaluation reserve | 294.00 | 240.00 | 187.00 | 62.00 | |
| Shares repurchased | 3 000.00 | ||||
| Retained earnings | 5 609.00 | 6 478.00 | 6 394.00 | 5 611.00 | 3 159.77 |
| Profit of the financial year | 815.00 | - 138.00 | - 908.00 | 487.00 | 670.94 |
| Shareholders equity total | 7 468.00 | 7 330.00 | 6 423.00 | 6 910.00 | 7 580.71 |
| Provisions | 1 163.00 | 1 112.00 | 932.00 | 733.00 | 688.82 |
| Non-current loans from credit institutions | 5 210.00 | 3 642.00 | 2 511.00 | 1 627.00 | 1 025.74 |
| Non-current leasing loans | 7 252.00 | 5 008.00 | 4 714.00 | 10 434.00 | 12 713.04 |
| Non-current liabilities total | 12 462.00 | 8 650.00 | 7 225.00 | 12 061.00 | 13 738.78 |
| Current loans from credit institutions | 2 336.00 | 1 854.00 | 1 434.00 | 1 379.00 | 1 213.60 |
| Current trade creditors | 302.00 | 392.00 | 594.00 | 349.00 | 122.38 |
| Current owed to group member | 3.00 | 190.00 | 107.00 | 135.00 | 84.49 |
| Short-term deferred tax liabilities | 115.00 | 18.00 | 336.00 | 234.31 | |
| Other non-interest bearing current liabilities | 193.00 | 1 061.00 | 922.00 | 724.00 | 336.99 |
| Current liabilities total | 2 949.00 | 3 515.00 | 3 057.00 | 2 923.00 | 1 991.78 |
| Balance sheet total (liabilities) | 24 042.00 | 20 607.00 | 17 637.00 | 22 627.00 | 24 000.10 |
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.