Nordic Solar A/S - CVR: 33367023

2022,

01.05.2023

Bruttoresultat

Na.

Primær drift

Na.

Årets resultat

Na.

Aktiver

Na.

Kortfristede aktiver

Na.

Egenkapital

Na.

Afkastningsgrad

0 %

Soliditetsgrad

0 %

Likviditetsgrad

0 %

Resultat

01.05.2023

Årsrapport	2022 01.05.2023	2021 01.06.2022	2020 10.06.2021	2019 26.05.2020	2018 29.05.2019	2017 29.05.2018
Nettoomsætning			18.712.000	0	4.473.311	0
Resultat af primær drift	0	12.013.000	6.359.000	-509.000	-219.248	-151.370
Indtægter af kapitalandele (tilknyttede og associerede)	0			0	0	0
Finansielle indtægter	0	836.000	68.000	1.107.000	920.805	694.363
Finansieringsomkostninger	0	-10.399.000	-4.230.000	-314.000	-134.227	-187.244
Andre finansielle omkostninger	0			0	0	0
Resultat før skat	0	2.450.000	2.197.000	-169.000	130.037	142.362
Resultat	0	1.552.000	1.509.000	-237.000	-24.967	27.143
Forslag til udbytte	0			-950.000	-1.029.359	-748.786

Aktiver

01.05.2023

Årsrapport	2021 01.06.2022	2020 10.06.2021	2019 26.05.2020	2018 29.05.2019	2017 29.05.2018
Kortfristede varebeholdninger	0	0	0	0	0
Kortfristede tilgodehavender fra salg og tjenesteydelser	3.235.000	0	2.280.000	664.950	47.366
Likvider	51.741.000	16.817.000	2.159.000	936.852	567.177
Kortfristede aktiver	68.291.000	24.715.000	4.439.000	1.601.802	614.543
Immaterielle aktiver og goodwill	0	0	0	0	0
Finansielle anlægsaktiver			46.206.000	19.618.102	17.441.620
Materielle aktiver	379.763.000	0	0	66.982.064	0
Langfristede aktiver	524.158.000	187.358.000	46.206.000	19.618.102	17.441.620
Aktiver	592.449.000	212.073.000	50.645.000	21.219.904	18.056.163

Aktiver

01.05.2023

Passiver

01.05.2023

Årsrapport	2022 01.05.2023	2021 01.06.2022	2020 10.06.2021	2019 26.05.2020	2018 29.05.2019	2017 29.05.2018
Forslag til udbytte	0			950.000	1.029.359	748.786
Egenkapital	0	254.092.000	64.298.000	35.659.000	17.728.390	14.667.821
Hensatte forpligtelser	0			0	562.940	0
Langfristet gæld til banker	0			0	0	0
Anden langfristet gæld	0			0	4.024.309	0
Langfristede forpligtelser		265.335.000	130.725.000
Kortfristede forpligtelser		73.022.000	17.050.000
Leverandører af varer og tjenesteydelser	0			1.245.000	24.729	21.542
Kortfristede forpligtelser	0			11.475.000	1.667.433	3.388.344
Gældsforpligtelser	0			14.986.000	3.491.514	3.388.344
Forpligtelser	0	338.357.000	147.775.000	14.986.000	3.491.514	3.388.344
Passiver	0	592.449.000	212.073.000	50.645.000	21.219.904	18.056.163

Passiver

01.05.2023

Nøgletal

01.05.2023

Årsrapport	2022 01.05.2023	2021 01.06.2022	2020 10.06.2021	2019 26.05.2020	2018 29.05.2019	2017 29.05.2018
Afkastningsgrad	Na.	2,0 %	3,0 %	-1,0 %	-1,0 %	-0,8 %
Dækningsgrad
Resultatgrad	Na.	Na.	8,1 %	Na.	-0,6 %	Na.
Varelagerets omsætningshastighed	Na.	Na.	Na.	Na.	Na.	Na.
Egenkapitals-forretning	Na.	0,6 %	2,3 %	-0,7 %	-0,1 %	0,2 %
Payout-ratio	Na.			-400,8 %	-4.122,9 %	2.758,7 %
Gældsdæknings-nøgletal	Na.	115,5 %	150,3 %	-162,1 %	-163,3 %	-80,8 %
Soliditestgrad	Na.	42,9 %	30,3 %	70,4 %	83,5 %	81,2 %
Likviditetsgrad	Na.			38,7 %	96,1 %	18,1 %

Resultat

01.05.2023

Gæld

01.05.2023

Årsrapport

01.05.2023

Nyeste:01.01.2022- 31.12.2022(offentliggjort: 01.05.2023)

Beretning

01.05.2023

Dato for ledelsens godkendelse af årsrapporten:2023-03-30

Ledelsespåtegning:Statement by the Board of Directors and the Executive Management The Board of Directors and the Executive Management team have today consid-ered and adopted the annual report of Nordic Solar A/S for the financial year 1 January 2022 to 31 December 2022. The consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as adopted by the European Union and further requirements in the Danish Financial Statements Act. The financial statements of the parent company, Nordic Solar A/S, have been prepared in accordance with the Danish Financial Statements Act. In our opinion, the consolidated financial statements and the parent company fi-nancial statements provide a true and fair view of the Nordic Solar Group’s and the parent company’s assets, liabilities and fi-nancial position at 31 December 2022 as well as of the results of the Nordic Solar Group’s and the parent company’s oper-ations and the Nordic Solar Group’s cash ﬂows for the financial year 1 January 2022 to 31 December 2022. In our opinion, the management review section of this annual report provides a true and fair account of the developments in the Nordic Solar Group’s and the par-ent company’s operations and financial circumstances, of the results for the year and of the overall financial position of the Nordic Solar Group and the parent com-pany as well as a description of the most significant risks and uncertainties fac-ing the Nordic Solar Group and the par-ent company. The management review section of this annual report has been prepared in accordance with the Danish Financial Statements Act. In our opinion, the consolidated ESG statements, as presented in the Nordic Solar Sustainability Report for the finan-cial year 1 January 2022 to 31 December 2022, provide a reasonable, fair and bal-anced representation of the Nordic Solar Group’s social responsibility and sus-tainability performance and have been prepared in accordance with the stated accounting policies. We recommend that the annual report be adopted at the 2023 annual general meeting on 26 April 2023.