Pama Invest ApS
CVR number: 36902663
Jægertoften 16, 2740 Skovlunde
jensjacobmadsen@outlook.com
tel: 28607923
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 92.70 | 92.70 | 92.70 | 92.70 | 92.70 |
| External services | -48.36 | -51.66 | -50.90 | -50.83 | -56.49 |
| Gross profit | 44.34 | 41.04 | 41.80 | 41.87 | 36.21 |
| EBIT | 44.34 | 41.04 | 41.80 | 41.87 | 36.21 |
| Other financial expenses | -21.01 | -21.08 | -21.26 | -21.60 | -42.74 |
| Pre-tax profit | 23.33 | 19.95 | 20.54 | 20.28 | -6.53 |
| Income taxes | -5.12 | -4.49 | -4.52 | -3.47 | -0.06 |
| Net earnings | 18.20 | 15.46 | 16.02 | 16.80 | -6.59 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 997.42 | 2 997.42 | 2 997.42 | 2 997.42 | 2 997.42 |
| Tangible assets total | 2 997.42 | 2 997.42 | 2 997.42 | 2 997.42 | 2 997.42 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 3.86 | 5.49 | 6.46 | 2.49 | 5.05 |
| Short term receivables total | 3.86 | 5.49 | 6.46 | 2.49 | 5.05 |
| Other current investments | 53.42 | ||||
| Cash and bank deposits | 23.52 | 37.35 | 52.40 | 73.17 | 10.60 |
| Cash and cash equivalents | 23.52 | 37.35 | 52.40 | 73.17 | 64.02 |
| Balance sheet total (assets) | 3 024.80 | 3 040.26 | 3 056.28 | 3 073.08 | 3 066.49 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 23.89 | 42.09 | 57.55 | 73.57 | 90.37 |
| Profit of the financial year | 18.20 | 15.46 | 16.02 | 16.80 | -6.59 |
| Shareholders equity total | 92.09 | 107.55 | 123.57 | 140.37 | 133.78 |
| Non-current loans from credit institutions | 1 760.00 | 1 760.00 | 1 760.00 | 1 760.00 | 1 760.00 |
| Non-current other liabilities | 1 130.00 | 1 130.00 | 1 130.00 | 1 130.00 | 1 130.00 |
| Non-current liabilities total | 2 890.00 | 2 890.00 | 2 890.00 | 2 890.00 | 2 890.00 |
| Advances received | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 |
| Other non-interest bearing current liabilities | 21.35 | 21.35 | 21.35 | 21.35 | 21.35 |
| Current liabilities total | 42.71 | 42.71 | 42.71 | 42.71 | 42.71 |
| Balance sheet total (liabilities) | 3 024.80 | 3 040.26 | 3 056.28 | 3 073.08 | 3 066.49 |
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.