NELSON GARDEN A/S
CVR number: 32771386
Amager Strandvej 390, 2770 Kastrup
finance@nelsongarden.com
tel: 20489800
www.nelsongarden.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 046.71 | 4 776.22 | 4 209.96 | 1 002.19 | 84.98 |
| Employee benefit expenses | -1 954.28 | -1 816.76 | -2 685.29 | -1 900.79 | -1 866.15 |
| Total depreciation | -24.76 | -19.55 | -20.49 | ||
| EBIT | 2 067.66 | 2 939.92 | 1 504.18 | - 898.60 | -1 781.17 |
| Other financial income | 0.61 | 0.81 | 0.60 | 12.83 | 109.77 |
| Other financial expenses | - 304.16 | - 239.48 | - 156.70 | - 193.67 | - 576.58 |
| Net income from associates (fin.) | -1 296.00 | -1 296.00 | -1 316.00 | ||
| Pre-tax profit | 468.12 | 1 405.25 | 32.08 | -1 079.43 | -2 247.98 |
| Net earnings | 468.12 | 1 405.25 | 32.08 | -1 079.43 | -2 247.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 40.04 | 20.49 | |||
| Tangible assets total | 40.04 | 20.49 | |||
| Holdings in group member companies | 2 612.00 | 1 316.00 | |||
| Other receivables | 118.68 | 118.68 | 118.68 | 151.57 | 151.97 |
| Investments total | 2 730.68 | 1 434.68 | 118.68 | 151.57 | 151.97 |
| Long term receivables total | |||||
| Finished products/goods | 42.05 | 36.17 | 28.34 | 18.39 | |
| Inventories total | 42.05 | 36.17 | 28.34 | 18.39 | |
| Current trade debtors | 232.01 | 193.25 | |||
| Current amounts owed by group member comp. | 40.37 | 56.19 | 69.78 | 75.20 | 92.20 |
| Prepayments and accrued income | 868.85 | 32.29 | 70.72 | 1 098.31 | 1 364.82 |
| Current other receivables | 15.88 | 100.00 | 107.33 | 572.10 | 878.29 |
| Short term receivables total | 1 157.12 | 381.73 | 247.83 | 1 745.61 | 2 335.31 |
| Cash and bank deposits | 995.94 | 1 667.87 | 2 829.34 | 1 025.79 | |
| Cash and cash equivalents | 995.94 | 1 667.87 | 2 829.34 | 1 025.79 | |
| Balance sheet total (assets) | 4 965.83 | 3 540.94 | 3 224.19 | 2 941.36 | 2 487.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -19 618.06 | -19 149.94 | -17 744.69 | -17 712.61 | -18 792.05 |
| Profit of the financial year | 468.12 | 1 405.25 | 32.08 | -1 079.43 | -2 247.98 |
| Shareholders equity total | -18 649.94 | -17 244.69 | -17 212.61 | -18 292.05 | -20 540.03 |
| Non-current loans from credit institutions | 16 506.65 | ||||
| Non-current owed to group member | 18 780.04 | 18 587.29 | 15 819.09 | 18 057.35 | |
| Non-current liabilities total | 18 780.04 | 18 587.29 | 15 819.09 | 18 057.35 | 16 506.65 |
| Advances received | 75.73 | ||||
| Current trade creditors | 3 585.75 | 36.94 | 3 762.48 | 2 263.71 | 5 008.34 |
| Other non-interest bearing current liabilities | 1 249.99 | 2 161.40 | 855.23 | 912.35 | 1 436.60 |
| Current liabilities total | 4 835.74 | 2 198.34 | 4 617.71 | 3 176.06 | 6 520.66 |
| Balance sheet total (liabilities) | 4 965.83 | 3 540.94 | 3 224.19 | 2 941.36 | 2 487.28 |
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.