INTERROLL NORDIC A/S
CVR number: 20545933
Hammerholmen 2-6, 2650 Hvidovre
tel: 36883371
Income statement (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 32.78 | 31.05 | 36.44 | 47.97 | 38.91 |
| Purchases during the financial year | -36.00 | -29.19 | |||
| External services | -3.10 | -2.72 | |||
| Gross profit | 32.78 | 31.05 | 36.44 | 8.87 | 7.00 |
| Employee benefit expenses | -3.19 | -3.21 | |||
| Total depreciation | -0.17 | -0.14 | |||
| EBIT | 0.68 | 0.94 | 2.25 | 5.52 | 3.65 |
| Other financial income | 0.14 | 0.56 | |||
| Other financial expenses | -0.23 | -0.12 | |||
| Pre-tax profit | 0.55 | 0.71 | 1.79 | 5.43 | 4.08 |
| Income taxes | -1.20 | -0.93 | |||
| Net earnings | 0.55 | 0.71 | 1.79 | 4.23 | 3.15 |
Assets (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 0.13 | 0.05 | |||
| Intangible assets total | 0.13 | 0.05 | |||
| Machinery and equipment | 0.21 | 0.20 | |||
| Tangible assets total | 0.21 | 0.20 | |||
| Other receivables | 16.84 | 17.51 | 18.38 | 0.01 | |
| Investments total | 16.84 | 17.51 | 18.38 | 0.01 | |
| Long term receivables total | |||||
| Semifinished products | 1.90 | 3.24 | |||
| Raw materials and consumables | 0.80 | 0.40 | |||
| Finished products/goods | 0.01 | 0.00 | |||
| Inventories total | 2.71 | 3.64 | |||
| Current trade debtors | 7.01 | 5.90 | |||
| Current amounts owed by group member comp. | 12.66 | 15.73 | |||
| Prepayments and accrued income | 0.01 | 0.01 | |||
| Current other receivables | 0.51 | 0.64 | |||
| Current deferred tax assets | 0.07 | 0.07 | |||
| Short term receivables total | 20.25 | 22.35 | |||
| Cash and bank deposits | 2.53 | 1.63 | |||
| Cash and cash equivalents | 2.53 | 1.63 | |||
| Balance sheet total (assets) | 16.84 | 17.51 | 18.38 | 25.83 | 27.88 |
Equity and liabilities (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 4.35 | 5.06 | 6.85 | 0.07 | 0.07 |
| Retained earnings | -0.55 | -0.71 | -1.79 | 6.79 | 11.02 |
| Profit of the financial year | 0.55 | 0.71 | 1.79 | 4.23 | 3.15 |
| Shareholders equity total | 4.35 | 5.06 | 6.85 | 11.08 | 14.24 |
| Provisions | 0.28 | 0.28 | |||
| Non-current liabilities total | |||||
| Advances received | 2.54 | 3.51 | |||
| Current trade creditors | 0.34 | 0.16 | |||
| Current owed to group member | 9.28 | 7.74 | |||
| Short-term deferred tax liabilities | 1.02 | 0.77 | |||
| Other non-interest bearing current liabilities | 1.28 | 1.18 | |||
| Current liabilities total | 14.46 | 13.36 | |||
| Balance sheet total (liabilities) | 4.35 | 5.06 | 6.85 | 25.83 | 27.88 |
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.