Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
PAKL A/S
CVR number: 29933405
Øreodden 3, 5700 Svendborg
info@atlasgulve.dk
tel: 20423304
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 640.01 | 121.03 | 1 303.92 | - 561.88 | -1 468.54 |
| Employee benefit expenses | - 305.28 | - 386.01 | - 541.88 | - 378.11 | - 492.92 |
| Other operating expenses | -25.70 | ||||
| Total depreciation | - 490.44 | -4.93 | -4.93 | -6.40 | -9.60 |
| EBIT | 844.29 | - 269.92 | 757.11 | - 972.08 | -1 971.07 |
| Other financial income | 7.47 | 8.88 | 67.48 | ||
| Other financial expenses | - 256.13 | -89.34 | -92.13 | - 191.30 | - 221.51 |
| Net income from associates (fin.) | 15 900.49 | ||||
| Pre-tax profit | 595.62 | - 350.38 | 664.97 | -1 163.38 | 13 775.40 |
| Income taxes | -20.17 | 70.70 | - 230.20 | 202.78 | - 106.61 |
| Net earnings | 575.46 | - 279.68 | 434.77 | - 960.60 | 13 668.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 300.00 | 6 300.00 | 3 500.00 | 3 500.00 | 4 521.31 |
| Machinery and equipment | 32.07 | 27.13 | 22.20 | 41.60 | 32.00 |
| Tangible assets total | 6 332.07 | 6 327.13 | 3 522.20 | 3 541.60 | 4 553.31 |
| Holdings in group member companies | 1 418.27 | ||||
| Participating interests | 508.24 | 508.24 | 508.24 | 508.24 | 750.10 |
| Investments total | 508.24 | 508.24 | 508.24 | 508.24 | 2 168.38 |
| Long term receivables total | |||||
| Finished products/goods | 59.86 | 64.50 | 64.50 | 64.50 | 15.50 |
| Advance payments | 1 223.06 | ||||
| Inventories total | 59.86 | 64.50 | 64.50 | 64.50 | 1 238.56 |
| Current trade debtors | 757.95 | 13.21 | 34.63 | 47.70 | 47.02 |
| Current amounts owed by group member comp. | 305.00 | 358.51 | |||
| Current owed by particip. interest comp. | 887.96 | ||||
| Prepayments and accrued income | 76.52 | 76.52 | 76.52 | 76.52 | |
| Current other receivables | 580.84 | 328.13 | 333.15 | 380.57 | 243.30 |
| Current deferred tax assets | 12.05 | 82.76 | 110.63 | 7.00 | |
| Short term receivables total | 1 350.84 | 500.62 | 444.30 | 920.43 | 1 620.30 |
| Cash and bank deposits | 79.84 | 50.15 | 2 972.94 | 142.40 | 7 881.07 |
| Cash and cash equivalents | 79.84 | 50.15 | 2 972.94 | 142.40 | 7 881.07 |
| Balance sheet total (assets) | 8 330.85 | 7 450.64 | 7 512.18 | 5 177.17 | 17 461.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 1 129.56 | 1 129.56 | 1 129.56 | 1 129.56 | 1 129.56 |
| Shares repurchased | 122.00 | ||||
| Retained earnings | -3 633.28 | -3 057.82 | -3 337.50 | -2 902.73 | -3 985.33 |
| Profit of the financial year | 575.46 | - 279.68 | 434.77 | - 960.60 | 13 668.79 |
| Shareholders equity total | -1 428.26 | -1 707.94 | -1 273.17 | -2 233.77 | 11 435.02 |
| Provisions | 94.15 | ||||
| Non-current loans from credit institutions | 2 864.46 | 2 727.02 | 2 588.70 | 1 535.91 | 2 246.20 |
| Non-current other liabilities | 1 039.75 | ||||
| Non-current liabilities total | 2 864.46 | 2 727.02 | 3 628.45 | 1 535.91 | 2 246.20 |
| Current loans from credit institutions | 375.63 | 766.51 | 930.37 | 122.90 | 65.27 |
| Current owed to participating | 4 970.40 | 3 921.71 | 3 427.98 | 4 285.45 | 3 427.00 |
| Short-term deferred tax liabilities | 32.22 | 32.22 | 57.05 | ||
| Other non-interest bearing current liabilities | 1 516.39 | 1 711.13 | 647.35 | 1 466.67 | 288.12 |
| Current liabilities total | 6 894.65 | 6 431.57 | 5 062.75 | 5 875.02 | 3 780.39 |
| Balance sheet total (liabilities) | 8 330.85 | 7 450.64 | 7 512.18 | 5 177.17 | 17 461.61 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.