P.C. TOTALBYG ApS — Credit Rating and Financial Key Figures
CVR number: 20887575
Immerkær 52 D, 2650 Hvidovre
nbc@pc-totalbyg.dk
tel: 21778068
www.pc-totalbyg.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 417.20 | 4 131.35 | 3 488.80 | 3 715.08 | 3 108.92 |
| Employee benefit expenses | -1 825.95 | -3 066.65 | -3 335.66 | -3 278.70 | -3 163.45 |
| Other operating expenses | -49.44 | ||||
| Total depreciation | -31.73 | -26.40 | -26.40 | -26.40 | -40.31 |
| EBIT | 559.52 | 1 038.30 | 126.73 | 360.55 | -94.84 |
| Other financial income | 12.60 | 16.19 | 23.63 | 23.89 | 7.29 |
| Other financial expenses | -26.41 | -14.97 | -34.48 | -11.80 | -4.35 |
| Pre-tax profit | 545.72 | 1 039.52 | 115.88 | 372.64 | -91.90 |
| Income taxes | - 127.46 | - 229.38 | -29.27 | -87.51 | 19.56 |
| Net earnings | 418.26 | 810.14 | 86.61 | 285.13 | -72.34 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 119.72 | 93.32 | 66.92 | 40.52 | 115.20 |
| Tangible assets total | 119.72 | 93.32 | 66.92 | 40.52 | 115.20 |
| Other receivables | 31.78 | 32.71 | 48.26 | 51.87 | 53.68 |
| Investments total | 31.78 | 32.71 | 48.26 | 51.87 | 53.68 |
| Long term receivables total | |||||
| Semifinished products | 285.42 | ||||
| Inventories total | 285.42 | ||||
| Current trade debtors | 374.39 | 157.90 | 1 125.72 | 481.69 | 21.86 |
| Current amounts owed by group member comp. | 237.05 | 418.77 | 547.02 | 395.82 | 369.51 |
| Prepayments and accrued income | 136.56 | 165.29 | 156.38 | 134.64 | 26.32 |
| Current other receivables | 772.65 | 1 497.59 | 1 597.86 | 2 481.29 | 1 987.98 |
| Current deferred tax assets | 1.88 | 10.64 | |||
| Short term receivables total | 1 522.52 | 2 239.55 | 3 426.99 | 3 493.43 | 2 416.31 |
| Cash and bank deposits | 1 045.77 | 1 919.01 | 495.90 | 217.02 | 949.93 |
| Cash and cash equivalents | 1 045.77 | 1 919.01 | 495.90 | 217.02 | 949.93 |
| Balance sheet total (assets) | 2 719.80 | 4 570.01 | 4 038.06 | 3 802.83 | 3 535.12 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | ||||
| Retained earnings | 837.32 | 1 255.58 | 2 065.72 | 2 152.33 | 2 037.46 |
| Profit of the financial year | 418.26 | 810.14 | 86.61 | 285.13 | -72.34 |
| Shareholders equity total | 1 380.58 | 2 190.72 | 2 277.33 | 2 562.46 | 2 490.12 |
| Provisions | 12.57 | 8.76 | 8.91 | ||
| Non-current other liabilities | 119.09 | 304.42 | |||
| Non-current deferred tax liabilities | 133.13 | ||||
| Non-current liabilities total | 119.09 | 304.42 | 133.13 | ||
| Current loans from credit institutions | 2.47 | ||||
| Current trade creditors | 757.01 | 1 354.65 | 891.74 | 474.62 | 753.78 |
| Current owed to group member | 28.40 | ||||
| Short-term deferred tax liabilities | 120.44 | ||||
| Other non-interest bearing current liabilities | 432.27 | 707.64 | 727.12 | 636.39 | 291.23 |
| Current liabilities total | 1 220.14 | 2 062.30 | 1 618.85 | 1 231.46 | 1 045.00 |
| Balance sheet total (liabilities) | 2 719.80 | 4 570.01 | 4 038.06 | 3 802.83 | 3 535.12 |
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.