PIA INTERNATIONAL A/S
CVR number: 13245509
Egevej 17, Ejlstrup 5200 Odense V
tel: 65943426
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 649.00 | 642.00 | 629.00 | 596.00 | 556.02 |
| Employee benefit expenses | -3.00 | ||||
| Total depreciation | -84.00 | -84.00 | -26.00 | -26.00 | -25.97 |
| EBIT | 562.00 | 558.00 | 603.00 | 570.00 | 530.05 |
| Other financial income | 9.00 | 5.00 | 6.00 | 0.90 | |
| Other financial expenses | -25.00 | -16.00 | -9.00 | -5.00 | -1.63 |
| Pre-tax profit | 546.00 | 547.00 | 600.00 | 565.00 | 529.33 |
| Income taxes | - 120.00 | - 122.00 | - 132.00 | - 124.00 | - 116.47 |
| Net earnings | 426.00 | 425.00 | 468.00 | 441.00 | 412.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 121.00 | 11 095.00 | 11 069.00 | 11 043.00 | 11 017.61 |
| Machinery and equipment | 164.00 | 106.00 | |||
| Tangible assets total | 11 285.00 | 11 201.00 | 11 069.00 | 11 043.00 | 11 017.61 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 62.00 | 50.00 | |||
| Current other receivables | 57.00 | 52.00 | 52.00 | 52.00 | 64.44 |
| Current deferred tax assets | 78.00 | ||||
| Short term receivables total | 197.00 | 102.00 | 52.00 | 52.00 | 64.44 |
| Cash and bank deposits | 97.00 | 110.91 | |||
| Cash and cash equivalents | 97.00 | 110.91 | |||
| Balance sheet total (assets) | 11 482.00 | 11 303.00 | 11 121.00 | 11 192.00 | 11 192.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 590.00 | 1 590.00 | 1 590.00 | 1 590.00 | 1 590.00 |
| Asset revaluation reserve | 3 774.00 | 3 753.00 | 3 733.00 | 3 713.00 | 3 692.28 |
| Shares repurchased | 75.00 | 10.00 | 8.00 | 5.00 | 250.00 |
| Retained earnings | 2 158.00 | 2 594.00 | 3 031.00 | 3 515.00 | 3 726.36 |
| Profit of the financial year | 426.00 | 425.00 | 468.00 | 441.00 | 412.85 |
| Shareholders equity total | 8 023.00 | 8 372.00 | 8 830.00 | 9 264.00 | 9 671.49 |
| Provisions | 1 077.00 | 1 064.00 | 1 066.00 | 1 047.00 | 1 041.41 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 365.00 | 298.00 | 162.00 | ||
| Current trade creditors | 33.00 | 33.00 | 31.00 | 23.00 | 30.88 |
| Current owed to participating | 1 000.00 | 1 000.00 | 500.00 | 300.00 | |
| Short-term deferred tax liabilities | 133.00 | 130.00 | 143.00 | 112.19 | |
| Other non-interest bearing current liabilities | 984.00 | 403.00 | 402.00 | 415.00 | 336.99 |
| Current liabilities total | 2 382.00 | 1 867.00 | 1 225.00 | 881.00 | 480.06 |
| Balance sheet total (liabilities) | 11 482.00 | 11 303.00 | 11 121.00 | 11 192.00 | 11 192.96 |
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.