NEMA-BYG ApS
CVR number: 40815872
Sigurdsgade 7, 2200 København N
reftanianouar@gmail.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 446.22 | 1 871.35 | 3 137.79 | 3 781.12 |
| Employee benefit expenses | -1 229.67 | -1 999.00 | -2 966.31 | -3 873.99 |
| Other operating expenses | -21.50 | |||
| Total depreciation | -4.95 | -6.60 | ||
| EBIT | 195.06 | - 127.65 | 166.53 | -99.47 |
| Other financial income | 0.04 | 0.82 | ||
| Other financial expenses | -29.19 | -9.28 | -15.55 | -18.06 |
| Pre-tax profit | 165.87 | - 136.93 | 151.02 | - 116.70 |
| Income taxes | -43.52 | -11.05 | 0.29 | |
| Net earnings | 122.35 | - 136.93 | 139.96 | - 116.41 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 28.05 | 21.45 | ||
| Tangible assets total | 28.05 | 21.45 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 96.57 | 68.80 | 544.84 | 114.56 |
| Current other receivables | 9.35 | 10.36 | ||
| Short term receivables total | 96.57 | 68.80 | 554.19 | 124.92 |
| Cash and bank deposits | 435.07 | 262.93 | 276.10 | 841.28 |
| Cash and cash equivalents | 435.07 | 262.93 | 276.10 | 841.28 |
| Balance sheet total (assets) | 531.64 | 331.72 | 858.34 | 987.65 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 122.35 | -14.58 | 125.39 | |
| Profit of the financial year | 122.35 | - 136.93 | 139.96 | - 116.41 |
| Shareholders equity total | 162.35 | 25.42 | 165.39 | 48.97 |
| Provisions | 0.36 | 0.07 | ||
| Non-current liabilities total | ||||
| Current trade creditors | 2.34 | 3.80 | 16.27 | 20.98 |
| Current owed to participating | 0.03 | 5.48 | 54.65 | 87.56 |
| Other non-interest bearing current liabilities | 366.92 | 297.02 | 621.67 | 830.06 |
| Current liabilities total | 369.29 | 306.30 | 692.59 | 938.60 |
| Balance sheet total (liabilities) | 531.64 | 331.72 | 858.34 | 987.65 |
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.