Pulskoncept ApS
CVR number: 37153419
Nøddehaven 22, 2500 Valby
dw@pulskoncept.dk
tel: 31242410
pulskoncept.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 425.93 | 381.62 | 660.64 | 645.55 | 464.69 |
| Employee benefit expenses | - 423.05 | - 431.41 | - 193.57 | - 589.42 | - 575.76 |
| Total depreciation | -30.80 | -30.80 | -8.80 | ||
| EBIT | -27.93 | -80.59 | 458.26 | 56.13 | - 111.08 |
| Other financial income | 0.55 | ||||
| Other financial expenses | -2.28 | -1.47 | -3.32 | -2.43 | -0.31 |
| Pre-tax profit | -30.21 | -82.07 | 454.94 | 54.25 | - 111.39 |
| Income taxes | 6.64 | -52.80 | -52.54 | -12.23 | |
| Net earnings | -23.56 | - 134.87 | 402.40 | 42.01 | - 111.39 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 39.61 | 8.80 | |||
| Tangible assets total | 39.61 | 8.80 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 17.00 | 14.22 | 132.36 | 101.86 | 37.25 |
| Prepayments and accrued income | 1.60 | ||||
| Current other receivables | 0.07 | ||||
| Current deferred tax assets | 52.80 | 8.00 | |||
| Short term receivables total | 71.40 | 14.22 | 132.43 | 101.86 | 45.25 |
| Cash and bank deposits | 61.99 | 33.54 | 161.98 | 201.26 | 165.95 |
| Cash and cash equivalents | 61.99 | 33.54 | 161.98 | 201.26 | 165.95 |
| Balance sheet total (assets) | 173.00 | 56.57 | 294.41 | 303.12 | 211.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -86.62 | - 110.18 | - 245.05 | 157.35 | 199.37 |
| Profit of the financial year | -23.56 | - 134.87 | 402.40 | 42.01 | - 111.39 |
| Shareholders equity total | -60.18 | - 195.05 | 207.35 | 249.37 | 137.97 |
| Non-current liabilities total | |||||
| Advances received | 1.40 | ||||
| Current owed to participating | 188.32 | 173.46 | 27.12 | 10.62 | 8.76 |
| Short-term deferred tax liabilities | 54.80 | 12.77 | |||
| Other non-interest bearing current liabilities | 43.46 | 78.16 | 5.14 | 30.36 | 64.46 |
| Current liabilities total | 233.18 | 251.62 | 87.05 | 53.75 | 73.22 |
| Balance sheet total (liabilities) | 173.00 | 56.57 | 294.41 | 303.12 | 211.19 |
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.