NIELS NIELSEN & SØN. KRAGHAVE ApS
CVR number: 10066034
Herningvej 24, 4800 Nykøbing F
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 90.07 | 81.26 | 1 951.80 | 758.63 | 122.62 |
| Other operating expenses | -1 953.93 | - 738.00 | |||
| Total depreciation | -22.51 | -22.51 | -22.51 | -22.51 | -22.51 |
| EBIT | 67.56 | 58.75 | -24.64 | -1.89 | 100.11 |
| Other financial income | 1.66 | 0.72 | 3.43 | ||
| Other financial expenses | - 123.62 | - 127.84 | - 126.57 | - 107.98 | - 148.66 |
| Pre-tax profit | -54.40 | -69.10 | - 151.21 | - 109.14 | -45.12 |
| Net earnings | -54.40 | -69.10 | - 151.21 | - 109.14 | -45.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 117.47 | 3 094.95 | 3 072.44 | 3 049.93 | 3 027.42 |
| Tangible assets total | 3 117.47 | 3 094.95 | 3 072.44 | 3 049.93 | 3 027.42 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 738.00 | ||||
| Inventories total | 738.00 | ||||
| Prepayments and accrued income | 12.40 | 18.46 | 14.96 | 17.14 | |
| Current other receivables | 19.13 | ||||
| Current deferred tax assets | 14.00 | ||||
| Short term receivables total | 14.00 | 12.40 | 37.60 | 14.96 | 17.14 |
| Cash and bank deposits | 386.56 | 401.48 | 139.56 | 155.69 | 134.27 |
| Cash and cash equivalents | 386.56 | 401.48 | 139.56 | 155.69 | 134.27 |
| Balance sheet total (assets) | 3 518.03 | 3 508.84 | 3 987.60 | 3 220.58 | 3 178.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 147.81 | - 202.21 | - 271.31 | - 422.51 | - 531.65 |
| Profit of the financial year | -54.40 | -69.10 | - 151.21 | - 109.14 | -45.12 |
| Shareholders equity total | -77.21 | - 146.31 | - 297.51 | - 406.65 | - 451.77 |
| Non-current loans from credit institutions | 1 243.58 | 1 137.01 | 1 029.93 | 937.99 | 838.10 |
| Non-current liabilities total | 1 243.58 | 1 137.01 | 1 029.93 | 937.99 | 838.10 |
| Current loans from credit institutions | 358.61 | 350.01 | 109.08 | 99.74 | 102.39 |
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current owed to participating | 1 967.23 | 2 130.93 | |||
| Other non-interest bearing current liabilities | 12.96 | 24.56 | 3 133.69 | 2 575.12 | 2 673.83 |
| Accruals and deferred income | 2.86 | 2.64 | 2.42 | 4.38 | 6.27 |
| Current liabilities total | 2 351.66 | 2 518.14 | 3 255.18 | 2 689.24 | 2 792.50 |
| Balance sheet total (liabilities) | 3 518.03 | 3 508.84 | 3 987.60 | 3 220.58 | 3 178.83 |
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.