PIXIO STUDIOS ApS
CVR number: 31771714
Bygaden 29-13, Endrup 6740 Bramming
pixio@pixio.dk
tel: 30201002
pixio.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 278.66 | 600.00 | 1 079.00 | 781.76 | 616.43 |
| Wages and salaries | - 404.84 | ||||
| Social security expenses | -41.10 | ||||
| Employee benefit expenses | - 416.00 | - 394.00 | - 361.72 | - 494.48 | |
| Total depreciation | -4.48 | -4.00 | -4.00 | ||
| EBIT | - 171.77 | 180.00 | 681.00 | 420.04 | 121.95 |
| Other financial expenses | -2.16 | -2.00 | -4.00 | -3.99 | -4.25 |
| Pre-tax profit | - 173.93 | 178.00 | 677.00 | 416.05 | 117.70 |
| Income taxes | 38.20 | -39.00 | - 150.00 | -91.59 | -27.73 |
| Net earnings | - 135.73 | 139.00 | 527.00 | 324.46 | 89.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.96 | 5.00 | 1.00 | ||
| Tangible assets total | 8.96 | 5.00 | 1.00 | ||
| Other receivables | 25.50 | 26.00 | 26.00 | 25.50 | 25.50 |
| Investments total | 25.50 | 26.00 | 26.00 | 25.50 | 25.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 70.15 | 22.00 | 155.00 | 41.69 | 92.35 |
| Prepayments and accrued income | 1.93 | 1.00 | 15.00 | 19.98 | 13.45 |
| Current other receivables | 0.67 | 56.53 | |||
| Current deferred tax assets | 101.30 | 62.00 | 8.33 | ||
| Short term receivables total | 174.05 | 85.00 | 170.00 | 126.53 | 105.80 |
| Cash and bank deposits | 5.46 | 297.00 | 517.00 | 570.54 | 495.48 |
| Cash and cash equivalents | 5.46 | 297.00 | 517.00 | 570.54 | 495.48 |
| Balance sheet total (assets) | 213.97 | 413.00 | 714.00 | 722.57 | 626.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 117.80 | ||||
| Retained earnings | - 166.50 | - 302.00 | - 289.00 | 5.77 | 330.23 |
| Profit of the financial year | - 135.73 | 139.00 | 527.00 | 324.46 | 89.98 |
| Shareholders equity total | - 177.24 | -38.00 | 363.00 | 573.03 | 545.21 |
| Non-current loans from credit institutions | 79.32 | ||||
| Non-current other liabilities | 155.09 | ||||
| Non-current liabilities total | 234.41 | ||||
| Current trade creditors | 34.92 | 91.00 | 26.00 | 31.40 | 30.00 |
| Current owed to participating | 51.98 | 54.00 | 4.00 | 1.45 | 9.91 |
| Short-term deferred tax liabilities | 122.00 | 13.86 | |||
| Other non-interest bearing current liabilities | 65.16 | 306.00 | 199.00 | 116.69 | 27.80 |
| Accruals and deferred income | 4.75 | ||||
| Current liabilities total | 156.80 | 451.00 | 351.00 | 149.54 | 81.58 |
| Balance sheet total (liabilities) | 213.97 | 413.00 | 714.00 | 722.57 | 626.78 |
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.