PAUSTIAN ARKITEKT ApS
CVR number: 29806012
Mikkel Bryggers Gade 3 B, 1460 København K
mp@paustianarkitekt.dk
tel: 29467916
paustianarkitekt.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 585.32 | 313.20 | 232.73 | 255.18 | -34.47 |
| Employee benefit expenses | - 397.26 | - 431.46 | - 331.90 | - 207.37 | -38.96 |
| EBIT | 188.06 | - 118.25 | -99.17 | 47.82 | -73.43 |
| Other financial income | 0.01 | 0.17 | |||
| Other financial expenses | -1.30 | -0.42 | -2.40 | -0.02 | -1.28 |
| Pre-tax profit | 186.76 | - 118.67 | - 101.39 | 47.80 | -74.72 |
| Income taxes | -41.05 | 0.09 | |||
| Net earnings | 145.71 | - 118.58 | - 101.39 | 47.80 | -74.72 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 2.40 | 2.40 | 5.40 | 5.40 | |
| Investments total | 2.40 | 2.40 | 5.40 | 5.40 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 289.26 | 1.30 | 1.40 | 31.57 | |
| Prepayments and accrued income | 9.90 | 15.84 | 6.88 | 6.78 | 7.86 |
| Current deferred tax assets | 1.00 | ||||
| Short term receivables total | 300.16 | 17.14 | 8.27 | 38.34 | 7.86 |
| Cash and bank deposits | 190.73 | 187.75 | 55.24 | 36.67 | 14.88 |
| Cash and cash equivalents | 190.73 | 187.75 | 55.24 | 36.67 | 14.88 |
| Balance sheet total (assets) | 493.29 | 207.29 | 68.92 | 80.42 | 22.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -66.27 | 79.44 | -39.14 | - 140.54 | -92.74 |
| Profit of the financial year | 145.71 | - 118.58 | - 101.39 | 47.80 | -74.72 |
| Shareholders equity total | 204.44 | 85.86 | -15.54 | 32.26 | -42.45 |
| Non-current deferred tax liabilities | 41.05 | ||||
| Non-current liabilities total | 41.05 | ||||
| Current trade creditors | 13.72 | 15.77 | |||
| Current owed to participating | 7.18 | 7.20 | 0.16 | 1.26 | 48.02 |
| Short-term deferred tax liabilities | 41.05 | ||||
| Other non-interest bearing current liabilities | 240.61 | 73.19 | 84.29 | 33.17 | 1.41 |
| Current liabilities total | 247.79 | 121.44 | 84.45 | 48.16 | 65.20 |
| Balance sheet total (liabilities) | 493.29 | 207.29 | 68.92 | 80.42 | 22.74 |
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.