PANZER ELECTRONICS ApS
CVR number: 26315603
Vilvordevej 20, 2920 Charlottenlund
tel: 45836500
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 200.00 | 311.00 | 1 453.00 | 2 256.00 | 122.07 |
| Employee benefit expenses | - 289.00 | - 206.00 | -1 224.00 | -1 578.00 | - 490.79 |
| EBIT | -89.00 | 105.00 | 229.00 | 678.00 | - 368.71 |
| Other financial income | 7.00 | 2.00 | 1.75 | ||
| Other financial expenses | -1.00 | -14.00 | -3.00 | -9.00 | -2.55 |
| Pre-tax profit | -90.00 | 91.00 | 233.00 | 671.00 | - 369.51 |
| Income taxes | 20.00 | -20.00 | -51.00 | - 148.00 | 80.88 |
| Net earnings | -70.00 | 71.00 | 182.00 | 523.00 | - 288.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 14.00 | 8.00 | 10.00 | 11.00 | |
| Inventories total | 14.00 | 8.00 | 10.00 | 11.00 | |
| Current trade debtors | 28.00 | 50.00 | 1 370.00 | 201.00 | |
| Current deferred tax assets | 36.00 | 9.00 | 88.88 | ||
| Short term receivables total | 64.00 | 59.00 | 1 370.00 | 201.00 | 88.88 |
| Cash and bank deposits | 179.00 | 315.00 | 434.00 | 1 346.00 | 318.16 |
| Cash and cash equivalents | 179.00 | 315.00 | 434.00 | 1 346.00 | 318.16 |
| Balance sheet total (assets) | 257.00 | 382.00 | 1 814.00 | 1 558.00 | 407.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.00 | 118.00 | |||
| Retained earnings | 27.00 | -43.00 | -86.00 | -21.00 | 501.97 |
| Profit of the financial year | -70.00 | 71.00 | 182.00 | 523.00 | - 288.63 |
| Shareholders equity total | 82.00 | 153.00 | 335.00 | 745.00 | 338.34 |
| Non-current liabilities total | |||||
| Current trade creditors | 108.00 | 19.00 | 359.00 | 27.00 | 17.02 |
| Current owed to participating | 0.34 | ||||
| Short-term deferred tax liabilities | 47.00 | 98.00 | |||
| Other non-interest bearing current liabilities | 67.00 | 210.00 | 1 073.00 | 688.00 | 51.33 |
| Current liabilities total | 175.00 | 229.00 | 1 479.00 | 813.00 | 68.70 |
| Balance sheet total (liabilities) | 257.00 | 382.00 | 1 814.00 | 1 558.00 | 407.04 |
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.