Ferag Nordic A/S
CVR number: 34173311
Hasselhøj 113, 2990 Nivå
Tommaso.Ramundo@ferag.com
tel: 43430138
www.wrh-global-nordic.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 506.86 | 1 633.29 | 1 828.40 | 1 111.26 | 1 501.44 |
Employee benefit expenses | - 929.23 | - 630.25 | - 850.78 | -1 113.37 | -1 096.61 |
EBIT | 577.64 | 1 003.04 | 977.61 | -2.11 | 404.83 |
Other financial income | 38.44 | 40.95 | |||
Other financial expenses | -92.13 | -6.53 | -17.54 | -58.47 | -51.34 |
Pre-tax profit | 485.51 | 1 034.95 | 1 001.02 | -60.58 | 353.50 |
Net earnings | 485.51 | 1 034.95 | 1 001.02 | -60.58 | 353.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 300.16 | 184.35 | 231.35 | 372.03 | 496.86 |
Current amounts owed by group member comp. | 5.48 | 853.42 | 795.71 | 548.42 | 369.88 |
Prepayments and accrued income | 8.89 | 4.21 | |||
Current other receivables | 68.73 | ||||
Short term receivables total | 305.64 | 1 046.66 | 1 095.80 | 920.46 | 870.95 |
Cash and bank deposits | 749.66 | 893.79 | 1 519.92 | 643.21 | 1 071.12 |
Cash and cash equivalents | 749.66 | 893.79 | 1 519.92 | 643.21 | 1 071.12 |
Balance sheet total (assets) | 1 055.30 | 1 940.45 | 2 615.71 | 1 563.66 | 1 942.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Retained earnings | -2 325.95 | -1 840.44 | - 805.49 | 195.54 | 134.95 |
Profit of the financial year | 485.51 | 1 034.95 | 1 001.02 | -60.58 | 353.50 |
Shareholders equity total | - 840.44 | 194.51 | 1 195.54 | 1 134.95 | 1 488.45 |
Non-current liabilities total | |||||
Current trade creditors | 132.48 | 95.24 | 163.62 | 168.61 | 212.35 |
Current owed to group member | 1 382.13 | 1 281.94 | 965.77 | ||
Other non-interest bearing current liabilities | 381.13 | 368.76 | 290.79 | 260.10 | 241.27 |
Current liabilities total | 1 895.74 | 1 745.93 | 1 420.18 | 428.71 | 453.62 |
Balance sheet total (liabilities) | 1 055.30 | 1 940.45 | 2 615.71 | 1 563.66 | 1 942.07 |
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.