Nygaard Langetved ApS — Credit Rating and Financial Key Figures
CVR number: 39140594
Skravevej 30, Langetved 6630 Rødding
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 8 234.90 | 7 615.30 | 14 224.00 | 14 296.20 | 10 674.84 |
Employee benefit expenses | -4 026.96 | -3 781.80 | -3 652.88 | -3 740.86 | -4 835.71 |
Other operating expenses | - 132.67 | -1.25 | - 255.72 | -74.00 | |
Total depreciation | -1 094.32 | -1 411.18 | -1 901.89 | -1 763.54 | -2 017.43 |
Reduction in value of non-current assets | 1.50 | - 879.10 | - 358.45 | 0.70 | |
EBIT | 2 980.95 | 2 422.33 | 8 667.98 | 8 536.08 | 3 747.70 |
Other financial income | 32.53 | 26.31 | 1 377.76 | 75.34 | 66.31 |
Other financial expenses | -2 096.01 | -2 204.89 | -2 643.36 | -2 182.93 | -3 113.52 |
Net income from associates (fin.) | 69.47 | 19.05 | 152.18 | 111.61 | |
Pre-tax profit | 917.47 | 313.22 | 7 421.43 | 6 580.68 | 812.11 |
Income taxes | - 169.40 | 31.10 | -1 832.34 | -1 282.62 | - 296.30 |
Net earnings | 748.07 | 344.32 | 5 589.09 | 5 298.07 | 515.80 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 331.48 | 284.13 | |||
Intangible assets total | 331.48 | 284.13 | |||
Land and waters | 31 717.73 | 31 717.73 | 31 717.73 | 32 213.88 | 32 213.88 |
Buildings | 13 272.82 | 20 788.37 | 22 070.29 | 23 356.66 | 28 217.21 |
Advance payments and construction in progress | 24.88 | 136.88 | |||
Other tangible assets | 5 681.00 | 5 937.70 | 6 415.10 | 6 201.90 | 7 539.00 |
Tangible assets total | 50 696.42 | 58 443.80 | 60 203.12 | 61 909.32 | 67 970.09 |
Participating interests | 255.67 | 463.56 | 620.46 | 889.42 | 1 058.85 |
Investments total | 255.67 | 463.56 | 620.46 | 889.42 | 1 058.85 |
Non-current loans receivable | 125.01 | 160.66 | 164.37 | ||
Non-current other receivables | 137.58 | 137.58 | 137.58 | 137.58 | |
Long term receivables total | 137.58 | 262.60 | 298.24 | 301.95 | |
Semifinished products | 21.04 | 3 113.81 | 1 106.53 | 274.42 | 2 343.51 |
Raw materials and consumables | 181.32 | 170.34 | 194.52 | 486.88 | 633.26 |
Finished products/goods | 5 143.05 | 1 819.78 | 3 716.70 | 4 956.24 | 2 146.30 |
Inventories total | 5 345.41 | 5 103.94 | 5 017.75 | 5 717.53 | 5 123.07 |
Current trade debtors | 855.42 | 749.65 | 181.72 | 227.43 | 77.60 |
Current amounts owed by group member comp. | 860.91 | 913.55 | 959.75 | 1 667.33 | 1 352.92 |
Current owed by particip. interest comp. | 456.98 | 589.98 | 1 347.42 | 1 147.21 | 1 513.01 |
Prepayments and accrued income | 51.52 | 187.17 | 110.05 | 107.74 | 185.29 |
Current other receivables | 1 337.55 | 1 318.00 | 949.57 | 874.00 | 832.17 |
Short term receivables total | 3 562.39 | 3 758.35 | 3 548.52 | 4 023.72 | 3 960.99 |
Cash and bank deposits | 902.75 | 2 852.44 | 339.98 | ||
Cash and cash equivalents | 902.75 | 2 852.44 | 339.98 | ||
Balance sheet total (assets) | 61 094.13 | 68 191.36 | 72 504.89 | 73 178.21 | 78 414.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
Share premium account | 2 250.00 | 2 250.00 | 2 250.00 | ||
Retained earnings | 639.03 | 1 387.11 | 1 731.42 | 6 406.20 | 11 704.27 |
Profit of the financial year | 748.07 | 344.32 | 5 589.09 | 5 298.07 | 515.80 |
Shareholders equity total | 3 887.11 | 4 231.42 | 9 820.52 | 11 954.27 | 12 470.07 |
Provisions | 1 037.10 | 1 006.00 | 2 441.00 | 2 984.00 | 3 247.70 |
Non-current loans from credit institutions | 42 647.99 | 44 856.29 | 45 871.96 | 44 432.31 | 43 412.10 |
Non-current leasing loans | 1 981.81 | 1 913.26 | 2 373.35 | 1 960.90 | |
Non-current other liabilities | 6 616.01 | 5 841.01 | 4 521.65 | -32.60 | |
Non-current deferred tax liabilities | 4 424.08 | 2 749.96 | |||
Non-current liabilities total | 49 264.00 | 52 679.11 | 52 306.87 | 51 229.73 | 48 090.35 |
Current loans from credit institutions | 3 529.22 | 5 312.69 | 1 869.30 | 1 837.25 | 9 437.81 |
Current trade creditors | 1 364.45 | 1 531.24 | 2 663.23 | 2 207.34 | 1 812.24 |
Current owed to participating | 549.88 | ||||
Short-term deferred tax liabilities | 739.62 | ||||
Other non-interest bearing current liabilities | 2 012.26 | 3 183.75 | 3 188.79 | 2 704.58 | 1 836.73 |
Accruals and deferred income | 247.14 | 215.18 | 261.04 | 230.54 | |
Current liabilities total | 6 905.93 | 10 274.83 | 7 936.50 | 7 010.20 | 14 606.82 |
Balance sheet total (liabilities) | 61 094.13 | 68 191.36 | 72 504.89 | 73 178.21 | 78 414.95 |
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.