PANOPTES INVEST ApS — Credit Rating and Financial Key Figures
CVR number: 35467513
Carl Baggers Alle 27, 2920 Charlottenlund
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
External services | 12.50 | 7.50 | 7.50 | ||
Gross profit | -6.14 | -6.88 | 12.50 | 7.50 | 7.50 |
EBIT | -6.14 | -6.88 | -12.50 | -7.50 | -7.50 |
Other financial income | 75.30 | ||||
Other financial expenses | -30.01 | -1.86 | -16.12 | -1.26 | -2.21 |
Reduction non-current investment assets | - 800.22 | ||||
Pre-tax profit | -36.16 | 66.56 | - 828.85 | - 243.41 | -9.71 |
Income taxes | -6.93 | ||||
Net earnings | -36.16 | 59.63 | - 828.85 | - 243.41 | -9.71 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Non-current loans receivable | 1 050.22 | 1 050.22 | 250.00 | ||
Long term receivables total | 1 050.22 | 1 050.22 | 250.00 | ||
Inventories total | |||||
Current other receivables | 15.35 | ||||
Current deferred tax assets | 2.00 | ||||
Short term receivables total | 17.35 | ||||
Other current investments | 388.71 | 382.30 | |||
Cash and bank deposits | 52.01 | 43.14 | 339.99 | 265.18 | 209.66 |
Cash and cash equivalents | 440.72 | 425.44 | 339.99 | 265.18 | 209.66 |
Balance sheet total (assets) | 1 490.94 | 1 475.66 | 589.99 | 282.53 | 209.66 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | 67.50 |
Retained earnings | 1 357.26 | 1 263.90 | 1 264.63 | 374.79 | 63.88 |
Profit of the financial year | -36.16 | 59.63 | - 828.85 | - 243.41 | -9.71 |
Shareholders equity total | 1 457.60 | 1 460.73 | 574.69 | 272.38 | 201.66 |
Non-current liabilities total | |||||
Short-term deferred tax liabilities | 6.93 | ||||
Other non-interest bearing current liabilities | 33.34 | 8.00 | 15.31 | 10.15 | 8.00 |
Current liabilities total | 33.34 | 14.93 | 15.31 | 10.15 | 8.00 |
Balance sheet total (liabilities) | 1 490.94 | 1 475.66 | 589.99 | 282.53 | 209.66 |
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.