CVR 28331878Public limited company (A/S)Distribution af elektricitet (351300)StøvringFounded 24 Jan 2005
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about N1 A/S, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
224
CVR registry, 2019
Revenue
804.1M
DKK, annual report 2018
-0.4% on 2017
Result
+132.4M
DKK, annual report 2018
Equity
2.8B
DKK, annual report 2018
Norlys Infrastruktur A/SCVR 34042462, 100% of capital and votes, until 31 Dec 2019
Jan Østergård Jensenuntil 31 Dec 2019
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 34042462100% of capital and votes31 Oct 2011 to 31 Dec 2019
N1 A/S holds no Danish company now.
Found by searching the CVR owner register (ejerregister) for N1 A/S as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 29312435100% of capital and votes1 Sep 2019 to 30 Dec 2019
CVR 3232484320% to under 25% of capital and votes1 Jan 2013 to 30 Dec 2019
CVR 25598938100% of capital and votes1 Feb 2019 to 27 Mar 2019
CVR lists no current officers for this company.
24 Jan 2005 to 2 Nov 2026. Showing 25 of 40. The list above has every one.
| Metric | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 1,223,050 | 1,371,947 | 960,105 | 806,974 | 804,145 |
| Operating profit | +149,341 | +210,180 | +189,456 | +196,063 | +201,358 |
| Result for the year | +90,279 | +145,335 | +119,323 | +124,845 | +132,438 |
| Equity | 1,954,495 | 2,021,879 | 2,708,487 | 2,642,786 | 2,774,984 |
| Total assets | 4,694,361 | 4,738,272 | 6,919,841 | 6,828,702 | 6,694,572 |
| Employees (average) | 1 | 1 | 0 | 0 | 0 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | 6.1% | 12.2% | -30% | -16% | -0.4% |
| EBIT margin (overskudsgrad) | 12.2% | 15.3% | 19.7% | 24.3% | 25% |
| EBITDA | 333,625 | 399,055 | 428,646 | 491,079 | 501,245 |
| EBITDA margin | 27.3% | 29.1% | 44.7% | 60.9% | 62.3% |
| Employee growth (vækst i antal ansatte) | -75% | 0% | Not reportednote 1 | Not reportednote 2 | n.m.note 3 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 1,122,491 | 1,459,399 | 1,552,140 | 1,647,520 | 1,400,739 |
| Gearing, NIBD / EBITDA | 3.4x | 3.7x | 3.6x | 3.4x | 2.8x |
| ROIC (afkast af investeret kapital) | 3.3% | 5.1% | 3.8% | 3.5% | 3.5% |
| Capex (investeringer i anlægsaktiver) | 130,506 | 190,274 | 249,815note 4 | 312,907note 4 | 326,306note 4 |
| Capex % of sales (investeringer i procent af omsætningen) | 10.7% | 13.9% | 26%note 4 | 38.8%note 4 | 40.6%note 4 |
| FCFF / EBITDA (pengestrømskonvertering) | 52.4% | 18.1% | Not reported | Not reported | Not reported |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 951,999 | 912,330 | 1,929,129 | 1,877,821 | 1,673,913 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions.
Annual report 2018
1 Jan 2018 to 31 Dec 2018, published 25 Apr 2019
Annual report 2017
1 Jan 2017 to 31 Dec 2017, published 18 May 2018
Annual report 2016
1 Jan 2016 to 31 Dec 2016, published 11 May 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 12 May 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 7 May 2015
7 registered in CVR.
P-number 1018322265Normansvej 1, 8920 Randers NV
P-number 1024994895Edison Park 1, 6715 Esbjerg N
P-number 1011087643Tietgensvej 2, 8600 Silkeborg
P-number 1022383589Over Bækken 6, 9000 Aalborg
P-number 1008139039Brårupvej 50, 7800 Skive
P-number 1023956442Juelstrupparken 16, 9530 Støvring
P-number 1008392850Tietgensvej 4, 8600 Silkeborg
