Next Green Energy A/S — Credit Rating and Financial Key Figures
CVR number: 38677144
Allingdamvej 44, Åbyen 9850 Hirtshals
jpl@nxtgreenenergy.com
www.nxtgreenenergy.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.00 | -20.57 | -37.00 | -82.00 | -84.00 |
| Total depreciation | -1 370.00 | ||||
| EBIT | -10.00 | -20.57 | -37.00 | -1 452.00 | -84.00 |
| Other financial income | 3.41 | 14.00 | 20.00 | ||
| Other financial expenses | -4.21 | -6.68 | -13.00 | - 101.00 | -51.00 |
| Pre-tax profit | -14.21 | -23.84 | -50.00 | -1 539.00 | - 115.00 |
| Income taxes | 40.93 | 42.35 | 507.00 | 330.00 | 35.00 |
| Net earnings | 26.72 | 18.52 | 457.00 | -1 209.00 | -80.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 619.93 | 892.70 | 3 624.00 | 4 007.00 | 4 557.00 |
| Intangible assets total | 619.93 | 892.70 | 3 624.00 | 4 007.00 | 4 557.00 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 83.28 | 83.00 | |||
| Prepayments and accrued income | 0.86 | 1.00 | 1.00 | ||
| Current other receivables | 154.54 | 12.93 | 5.00 | 449.00 | 596.00 |
| Current deferred tax assets | 40.93 | 507.00 | 451.00 | 156.00 | |
| Short term receivables total | 195.47 | 97.07 | 596.00 | 900.00 | 753.00 |
| Cash and bank deposits | 79.28 | 291.56 | 517.00 | 93.00 | 208.00 |
| Cash and cash equivalents | 79.28 | 291.56 | 517.00 | 93.00 | 208.00 |
| Balance sheet total (assets) | 894.68 | 1 281.33 | 4 737.00 | 5 000.00 | 5 518.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Other reserves | 483.55 | 696.31 | 2 827.00 | 3 126.00 | 3 555.00 |
| Retained earnings | - 998.83 | -1 184.87 | -3 297.00 | 1 336.00 | - 302.00 |
| Profit of the financial year | 26.72 | 18.52 | 457.00 | -1 209.00 | -80.00 |
| Shareholders equity total | 261.44 | 279.95 | 737.00 | 4 003.00 | 3 923.00 |
| Provisions | 215.00 | 336.00 | |||
| Non-current owed to group member | 700.00 | ||||
| Non-current other liabilities | 300.00 | ||||
| Non-current liabilities total | 1 000.00 | ||||
| Current trade creditors | 494.74 | 1.38 | 38.00 | 90.00 | |
| Current owed to participating | 1 200.00 | 2.00 | |||
| Current owed to group member | 128.51 | 2 800.00 | 744.00 | 1 167.00 | |
| Other non-interest bearing current liabilities | 10.00 | ||||
| Current liabilities total | 633.24 | 1.38 | 4 000.00 | 782.00 | 1 259.00 |
| Balance sheet total (liabilities) | 894.68 | 1 281.33 | 4 737.00 | 5 000.00 | 5 518.00 |
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.