PNL ApS
CVR number: 27206603
Sophus Falcks Alle 23 A, 2791 Dragør
per.larsen150@gmail.com
tel: 40257563
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -58.00 | -45.10 | -38.96 | -54.07 | -35.21 |
| EBIT | -58.00 | -45.10 | -38.96 | -54.07 | -35.21 |
| Other financial income | 415.00 | 344.18 | 255.52 | 38.11 | 191.53 |
| Other financial expenses | -49.00 | - 133.81 | -11.82 | - 317.30 | -14.41 |
| Net income from associates (fin.) | 23.00 | ||||
| Pre-tax profit | 331.00 | 165.27 | 204.74 | - 333.26 | 141.90 |
| Income taxes | -68.00 | -36.33 | -46.40 | ||
| Net earnings | 263.00 | 128.94 | 158.34 | - 333.26 | 141.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 0.54 | ||||
| Current other receivables | 8.00 | 12.03 | 6.31 | 1.47 | |
| Current deferred tax assets | 34.00 | 8.22 | 10.33 | ||
| Short term receivables total | 42.00 | 12.03 | 6.31 | 8.76 | 11.79 |
| Other current investments | 1 531.00 | 1 797.72 | 1 710.33 | 1 298.06 | 1 460.39 |
| Cash and bank deposits | 246.00 | 109.07 | 378.30 | 399.13 | 355.83 |
| Cash and cash equivalents | 1 777.00 | 1 906.79 | 2 088.62 | 1 697.19 | 1 816.22 |
| Balance sheet total (assets) | 1 819.00 | 1 918.82 | 2 094.93 | 1 705.96 | 1 828.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 50.00 | 50.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 250.00 | 1 462.59 | 1 477.13 | 1 517.68 | 1 062.41 |
| Profit of the financial year | 263.00 | 128.94 | 158.34 | - 333.26 | 141.90 |
| Shareholders equity total | 1 688.00 | 1 766.53 | 1 874.88 | 1 427.21 | 1 451.32 |
| Non-current liabilities total | |||||
| Current trade creditors | 43.00 | ||||
| Current owed to participating | 88.00 | 127.55 | 169.94 | 261.00 | 364.70 |
| Short-term deferred tax liabilities | 5.74 | 38.11 | |||
| Other non-interest bearing current liabilities | 19.00 | 12.00 | 17.74 | 12.00 | |
| Current liabilities total | 131.00 | 152.29 | 220.06 | 278.74 | 376.70 |
| Balance sheet total (liabilities) | 1 819.00 | 1 918.82 | 2 094.93 | 1 705.96 | 1 828.01 |
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.