NORMANN & KOCK ApS — Credit Rating and Financial Key Figures
CVR number: 26017238
Bakkegårdsvej 312, 3050 Humlebæk
skock@mail.dk
tel: 49223012
www.normannkock.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 040.00 | 12 910.00 | 15 873.00 | 11 474.00 | 9 466.29 |
| Employee benefit expenses | -6 811.00 | -6 596.00 | -6 892.00 | -6 156.00 | -5 297.69 |
| Other operating expenses | -24.00 | -3.00 | |||
| Total depreciation | - 278.00 | - 174.00 | - 186.00 | - 151.00 | - 249.45 |
| EBIT | 3 927.00 | 6 137.00 | 8 795.00 | 5 167.00 | 3 919.14 |
| Other financial income | 25.00 | 4.00 | 250.12 | ||
| Other financial expenses | - 169.00 | - 383.00 | - 435.00 | - 705.00 | -1 176.12 |
| Pre-tax profit | 3 783.00 | 5 754.00 | 8 360.00 | 4 466.00 | 2 993.14 |
| Income taxes | - 873.00 | -1 300.00 | -1 875.00 | -1 026.00 | - 707.82 |
| Net earnings | 2 910.00 | 4 454.00 | 6 485.00 | 3 440.00 | 2 285.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 460.00 | 663.00 | 375.00 | 916.00 | 666.70 |
| Advance payments and construction in progress | 35.00 | ||||
| Tangible assets total | 460.00 | 663.00 | 375.00 | 951.00 | 666.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3 749.00 | 2 926.00 | 3 528.00 | 3 064.00 | 4 730.48 |
| Inventories total | 3 749.00 | 2 926.00 | 3 528.00 | 3 064.00 | 4 730.48 |
| Current trade debtors | 5 243.00 | 5 323.00 | 15 108.00 | 3 206.00 | 9 710.61 |
| Prepayments and accrued income | 290.00 | 246.00 | 335.00 | 195.00 | 271.96 |
| Current other receivables | 133.00 | 150.00 | 429.00 | 41.00 | 40.00 |
| Short term receivables total | 5 666.00 | 5 719.00 | 15 872.00 | 3 442.00 | 10 022.57 |
| Cash and bank deposits | 10 229.00 | 16 949.00 | 12 135.00 | 16 399.00 | 11 372.71 |
| Cash and cash equivalents | 10 229.00 | 16 949.00 | 12 135.00 | 16 399.00 | 11 372.71 |
| Balance sheet total (assets) | 20 104.00 | 26 257.00 | 31 910.00 | 23 856.00 | 26 792.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 800.00 | 4 400.00 | 6 500.00 | 3 400.00 | |
| Retained earnings | -1 941.00 | -3 431.00 | -5 477.00 | -2 392.00 | 1 047.97 |
| Profit of the financial year | 2 910.00 | 4 454.00 | 6 485.00 | 3 440.00 | 2 285.32 |
| Shareholders equity total | 3 894.00 | 5 548.00 | 7 633.00 | 4 573.00 | 3 458.28 |
| Provisions | 23.00 | 19.00 | 28.00 | 23.00 | 32.48 |
| Non-current other liabilities | 371.00 | ||||
| Non-current liabilities total | 371.00 | ||||
| Current loans from credit institutions | 356.00 | ||||
| Current trade creditors | 4 468.00 | 5 307.00 | 10 122.00 | 2 064.00 | 7 807.82 |
| Current owed to group member | 6 736.00 | 10 020.00 | 10 418.00 | 15 627.00 | 13 961.27 |
| Short-term deferred tax liabilities | 900.00 | 1 304.00 | 1 866.00 | 1 030.00 | 698.72 |
| Other non-interest bearing current liabilities | 3 712.00 | 3 703.00 | 1 843.00 | 539.00 | 833.89 |
| Current liabilities total | 15 816.00 | 20 690.00 | 24 249.00 | 19 260.00 | 23 301.69 |
| Balance sheet total (liabilities) | 20 104.00 | 26 257.00 | 31 910.00 | 23 856.00 | 26 792.45 |
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.