NordRex ApS
CVR number: 41207612
Skovbakken 1 C, 7000 Fredericia
nils@nordrex.dk
tel: 42675043
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 102.68 | |||
| External services | - 101.11 | |||
| Gross profit | -9.10 | 2.29 | -24.25 | -25.63 |
| EBIT | -9.10 | 2.29 | -24.25 | -25.63 |
| Other financial expenses | -0.41 | -0.23 | ||
| Pre-tax profit | -9.51 | 2.07 | -24.25 | -25.63 |
| Net earnings | -9.51 | 2.07 | -24.25 | -25.63 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 15.68 | 6.72 | ||
| Finished products/goods | 98.07 | 76.44 | 103.08 | |
| Inventories total | 15.68 | 104.79 | 76.44 | 103.08 |
| Current other receivables | 1.96 | |||
| Short term receivables total | 1.96 | |||
| Cash and bank deposits | 17.85 | 31.46 | 36.00 | 7.98 |
| Cash and cash equivalents | 17.85 | 31.46 | 36.00 | 7.98 |
| Balance sheet total (assets) | 35.49 | 136.25 | 112.44 | 111.06 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -9.51 | 0.00 | ||
| Profit of the financial year | -9.51 | 2.07 | -24.25 | -25.63 |
| Shareholders equity total | 30.49 | 32.55 | 15.74 | 14.37 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | |||
| Current owed to participating | 96.69 | 96.69 | 96.69 | |
| Other non-interest bearing current liabilities | 7.00 | |||
| Current liabilities total | 5.00 | 103.69 | 96.69 | 96.69 |
| Balance sheet total (liabilities) | 35.49 | 136.25 | 112.44 | 111.06 |
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.