PISTACHE ApS
CVR number: 29615578
Rungsted Havn 36, 2960 Rungsted Kyst
cbarslund@gmail.com
tel: 30279992
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 357.41 | 1 565.24 | 1 818.82 | 1 674.86 | 1 135.82 |
| Employee benefit expenses | -1 355.93 | -1 356.59 | -1 338.31 | -1 626.85 | -1 375.42 |
| Total depreciation | -16.73 | -18.81 | -22.35 | -27.48 | -33.18 |
| EBIT | -15.25 | 189.84 | 458.16 | 20.53 | - 272.78 |
| Other financial expenses | -4.56 | -9.25 | -31.98 | -10.78 | -10.12 |
| Pre-tax profit | -19.81 | 180.59 | 426.18 | 9.76 | - 282.91 |
| Income taxes | 3.76 | -42.09 | - 104.88 | -3.70 | 62.77 |
| Net earnings | -16.05 | 138.50 | 321.30 | 6.06 | - 220.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 41.35 | 27.78 | 53.17 | 36.10 | 24.04 |
| Machinery and equipment | 16.16 | 10.92 | 5.68 | 57.30 | 36.19 |
| Tangible assets total | 57.51 | 38.70 | 58.85 | 93.40 | 60.23 |
| Other receivables | 40.12 | 40.12 | |||
| Investments total | 40.12 | 40.12 | |||
| Non-current other receivables | 40.12 | 40.23 | 40.50 | ||
| Long term receivables total | 40.12 | 40.23 | 40.50 | ||
| Finished products/goods | 1 038.54 | 1 121.32 | 1 266.32 | 1 742.08 | 1 241.32 |
| Inventories total | 1 038.54 | 1 121.32 | 1 266.32 | 1 742.08 | 1 241.32 |
| Current trade debtors | 34.05 | 38.83 | 34.41 | 15.69 | 49.85 |
| Current other receivables | 11.00 | 22.00 | 27.61 | 26.53 | |
| Current deferred tax assets | 5.48 | 0.28 | 55.09 | ||
| Short term receivables total | 50.54 | 61.11 | 34.41 | 43.29 | 131.46 |
| Cash and bank deposits | 479.83 | 849.37 | 1 035.75 | 287.14 | 254.14 |
| Cash and cash equivalents | 479.83 | 849.37 | 1 035.75 | 287.14 | 254.14 |
| Balance sheet total (assets) | 1 666.54 | 2 110.62 | 2 435.45 | 2 206.16 | 1 727.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 110.60 | 113.00 | 114.40 | 117.80 |
| Retained earnings | 770.07 | 643.41 | 668.91 | 875.80 | 764.06 |
| Profit of the financial year | -16.05 | 138.50 | 321.30 | 6.06 | - 220.13 |
| Shareholders equity total | 987.01 | 1 017.51 | 1 228.20 | 1 121.26 | 786.73 |
| Provisions | 3.90 | 6.12 | |||
| Non-current other liabilities | 93.49 | 92.10 | |||
| Non-current liabilities total | 93.49 | 92.10 | |||
| Current trade creditors | 407.13 | 577.81 | 641.43 | 808.90 | 489.30 |
| Other non-interest bearing current liabilities | 272.40 | 421.82 | 469.82 | 269.88 | 451.62 |
| Current liabilities total | 679.52 | 999.63 | 1 111.25 | 1 078.77 | 940.92 |
| Balance sheet total (liabilities) | 1 666.54 | 2 110.62 | 2 435.45 | 2 206.16 | 1 727.65 |
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.