NIELS KRISTENSEN. VIBORG ApS
CVR number: 36449411
Skovbakkevej 52, 8800 Viborg
tel: 86673200
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -24.33 | -17.70 | -34.88 | 15 342.65 | 312.14 |
Employee benefit expenses | -51.80 | -52.93 | -48.51 | ||
Other operating expenses | -12.77 | -11.40 | -10.23 | -8.89 | -44.44 |
EBIT | -88.89 | -82.03 | -93.61 | 15 333.75 | 267.69 |
Other financial income | 96.50 | 26.54 | 15.48 | 13.82 | 1 800.42 |
Other financial expenses | -94.61 | -41.81 | -49.10 | -1 437.82 | - 326.01 |
Net income from associates (fin.) | 1 688.87 | 1 882.28 | 1 924.69 | 2 041.15 | 4 210.09 |
Pre-tax profit | 1 601.87 | 1 784.98 | 1 797.46 | 15 950.89 | 5 952.20 |
Income taxes | 20.72 | 22.76 | 26.96 | -3 058.77 | - 384.80 |
Net earnings | 1 622.60 | 1 807.74 | 1 824.42 | 12 892.12 | 5 567.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 54.27 | 54.27 | 54.27 | 54.27 | 54.27 |
Tangible assets total | 54.27 | 54.27 | 54.27 | 54.27 | 54.27 |
Holdings in group member companies | 69 904.25 | 71 786.53 | 73 711.22 | 75 752.36 | 75 162.46 |
Investments total | 69 904.25 | 71 786.53 | 73 711.22 | 75 752.36 | 75 162.46 |
Non-current loans receivable | 96.45 | 96.45 | 96.45 | 96.45 | 96.45 |
Long term receivables total | 96.45 | 96.45 | 96.45 | 96.45 | 96.45 |
Semifinished products | 4 452.02 | 4 467.02 | 4 523.70 | 169.17 | |
Inventories total | 4 452.02 | 4 467.02 | 4 523.70 | 169.17 | |
Current amounts owed by group member comp. | 99.09 | 98.90 | 100.40 | 513.77 | |
Prepayments and accrued income | 58.83 | 59.79 | 14.78 | 9.52 | 4.40 |
Current other receivables | 6.02 | 2.63 | 869.08 | 3 737.31 | |
Current deferred tax assets | 581.25 | 766.05 | 1 462.56 | 1 736.70 | 1 537.10 |
Short term receivables total | 745.19 | 924.74 | 1 580.38 | 2 615.30 | 5 792.58 |
Other current investments | 52.05 | 84.20 | 93.42 | 17 826.37 | 19 751.33 |
Cash and bank deposits | 413.60 | 88.72 | 255.00 | 2 467.59 | 6 154.55 |
Cash and cash equivalents | 465.65 | 172.92 | 348.43 | 20 293.95 | 25 905.89 |
Balance sheet total (assets) | 75 717.83 | 77 501.93 | 80 314.45 | 98 981.51 | 107 011.64 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
Shares repurchased | 110.00 | 113.00 | 700.00 | 1 700.00 | 2 470.00 |
Other reserves | 69 800.25 | 71 682.53 | 73 607.22 | 75 648.37 | 74 088.46 |
Retained earnings | 2 085.66 | 1 712.97 | 896.02 | -1 020.70 | 9 991.33 |
Profit of the financial year | 1 622.60 | 1 807.74 | 1 824.42 | 12 892.12 | 5 567.39 |
Shareholders equity total | 73 818.50 | 75 516.24 | 77 227.66 | 89 419.79 | 92 317.18 |
Non-current liabilities total | |||||
Current loans from credit institutions | 0.08 | 0.03 | |||
Current trade creditors | 26.08 | 32.94 | 25.00 | 29.84 | 29.21 |
Current owed to group member | 1 381.09 | 1 434.18 | 2 982.39 | 9 216.36 | 14 146.76 |
Short-term deferred tax liabilities | 392.16 | 443.16 | 0.92 | 215.31 | 389.71 |
Other non-interest bearing current liabilities | 100.00 | 75.40 | 78.40 | 100.20 | 128.78 |
Current liabilities total | 1 899.33 | 1 985.68 | 3 086.79 | 9 561.73 | 14 694.46 |
Balance sheet total (liabilities) | 75 717.83 | 77 501.93 | 80 314.45 | 98 981.51 | 107 011.64 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
![Bankruptcy risk visualization example](/_next/static/media/VisualExample2_w300px.9078e92b.png)
... and more!
No registration needed.