PD PRODUCTIONS ApS
CVR number: 26702682
Baldersbækvej 20, 2635 Ishøj
mail@pdpro.dk
tel: 43711068
www.pdpro.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 717.93 | 2 890.01 | 4 678.09 | 4 949.62 | 2 942.27 |
| Employee benefit expenses | -1 640.59 | -1 198.27 | -1 430.08 | -1 376.12 | -1 407.01 |
| Total depreciation | -1 148.16 | -1 413.48 | -1 148.03 | -1 184.17 | -1 384.51 |
| EBIT | 929.18 | 278.26 | 2 099.98 | 2 389.33 | 150.75 |
| Other financial income | 166.59 | 12.55 | 4.34 | 43.30 | |
| Other financial expenses | -8.59 | -19.38 | -17.52 | -29.46 | -0.68 |
| Pre-tax profit | 1 087.18 | 258.89 | 2 095.01 | 2 364.21 | 193.37 |
| Income taxes | - 239.15 | -58.67 | - 461.67 | - 520.12 | -42.69 |
| Net earnings | 848.04 | 200.22 | 1 633.34 | 1 844.08 | 150.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 313.92 | 3 188.83 | 3 296.19 | 3 475.65 | 3 727.58 |
| Tangible assets total | 2 313.92 | 3 188.83 | 3 296.19 | 3 475.65 | 3 727.58 |
| Other receivables | 52.77 | 52.77 | 52.77 | 52.77 | 52.77 |
| Investments total | 52.77 | 52.77 | 52.77 | 52.77 | 52.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 738.87 | 159.28 | 881.68 | 1 190.04 | 838.10 |
| Prepayments and accrued income | 32.09 | 38.66 | 19.60 | 31.48 | 28.18 |
| Current other receivables | 2 538.25 | ||||
| Current deferred tax assets | 260.42 | 328.18 | 599.08 | 264.95 | 202.17 |
| Short term receivables total | 1 031.38 | 526.12 | 4 038.61 | 1 486.48 | 1 068.45 |
| Other current investments | 64.98 | 64.98 | 76.88 | 63.77 | 69.71 |
| Cash and bank deposits | 2 890.22 | 2 392.88 | 641.29 | 4 234.89 | 4 237.50 |
| Cash and cash equivalents | 2 955.20 | 2 457.87 | 718.17 | 4 298.66 | 4 307.21 |
| Balance sheet total (assets) | 6 353.26 | 6 225.58 | 8 105.74 | 9 313.55 | 9 156.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 221.20 | 226.00 | 228.80 | 235.60 | 244.00 |
| Retained earnings | 4 514.07 | 5 136.10 | 5 107.52 | 6 505.27 | 8 105.35 |
| Profit of the financial year | 848.04 | 200.22 | 1 633.34 | 1 844.08 | 150.68 |
| Shareholders equity total | 5 709.30 | 5 688.32 | 7 095.67 | 8 710.95 | 8 626.03 |
| Non-current liabilities total | |||||
| Current trade creditors | 20.69 | 13.29 | 54.13 | 16.92 | 220.89 |
| Short-term deferred tax liabilities | 281.67 | 164.43 | 328.57 | ||
| Other non-interest bearing current liabilities | 341.60 | 359.54 | 627.38 | 585.67 | 309.08 |
| Current liabilities total | 643.96 | 537.26 | 1 010.07 | 602.60 | 529.97 |
| Balance sheet total (liabilities) | 6 353.26 | 6 225.58 | 8 105.74 | 9 313.55 | 9 156.00 |
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.