ND-GROUP ApS — Credit Rating and Financial Key Figures
CVR number: 40662022
Puggaardsgade 5, 1573 København V
nadiajundk@gmail.com
tel: 22503019
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 988.93 | 468.24 | 951.13 | 3 482.55 |
| Employee benefit expenses | -1 056.26 | - 924.57 | -1 186.38 | -2 322.35 |
| Total depreciation | -14.21 | -93.38 | ||
| EBIT | 932.68 | - 456.33 | - 249.46 | 1 066.82 |
| Other financial income | 0.89 | 22.98 | 10.27 | 7.68 |
| Other financial expenses | -19.60 | -10.14 | -82.37 | -99.04 |
| Pre-tax profit | 913.96 | - 443.48 | - 321.56 | 975.45 |
| Income taxes | - 215.62 | 87.08 | 62.46 | - 201.24 |
| Net earnings | 698.34 | - 356.40 | - 259.10 | 774.22 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 244.13 | 234.86 | ||
| Tangible assets total | 244.13 | 234.86 | ||
| Other receivables | 86.80 | 89.22 | 89.22 | 89.22 |
| Investments total | 86.80 | 89.22 | 89.22 | 89.22 |
| Long term receivables total | ||||
| Finished products/goods | 1 182.11 | 906.73 | 1 742.09 | 1 407.78 |
| Inventories total | 1 182.11 | 906.73 | 1 742.09 | 1 407.78 |
| Current trade debtors | 170.89 | 513.67 | 693.69 | 924.08 |
| Current other receivables | 116.00 | |||
| Current deferred tax assets | 96.57 | 265.04 | 19.04 | |
| Short term receivables total | 286.89 | 610.24 | 958.73 | 943.12 |
| Cash and bank deposits | 252.24 | 272.55 | 151.63 | 487.95 |
| Cash and cash equivalents | 252.24 | 272.55 | 151.63 | 487.95 |
| Balance sheet total (assets) | 1 808.04 | 1 878.73 | 3 185.79 | 3 162.93 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 698.34 | 341.94 | 82.84 | |
| Profit of the financial year | 698.34 | - 356.40 | - 259.10 | 774.22 |
| Shareholders equity total | 738.34 | 381.94 | 122.84 | 897.05 |
| Provisions | -0.00 | 0.00 | ||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 1 011.51 | 1.29 | ||
| Current trade creditors | 5.00 | 29.32 | 190.21 | 841.41 |
| Current owed to participating | 596.11 | 938.90 | 1 060.02 | 703.60 |
| Short-term deferred tax liabilities | 215.62 | 9.25 | ||
| Other non-interest bearing current liabilities | 252.97 | 528.58 | 801.21 | 710.34 |
| Current liabilities total | 1 069.71 | 1 496.80 | 3 062.95 | 2 265.88 |
| Balance sheet total (liabilities) | 1 808.04 | 1 878.73 | 3 185.79 | 3 162.93 |
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.