PIER2PIER.COM ApS
CVR number: 31865867
Smallegade 52 E, 2000 Frederiksberg
efland@pier2pier.com
www.pier2pier.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 571.10 | 965.32 | 1 294.18 | 2 011.22 | 3 044.03 |
| Employee benefit expenses | - 594.06 | - 648.71 | - 849.83 | -1 411.27 | -1 444.91 |
| EBIT | -22.96 | 316.61 | 444.35 | 599.94 | 1 599.12 |
| Other financial income | 22.98 | 51.19 | 103.56 | 11.31 | |
| Other financial expenses | -6.74 | -10.59 | -16.63 | - 297.08 | -91.78 |
| Pre-tax profit | -6.72 | 357.21 | 531.28 | 302.86 | 1 518.65 |
| Income taxes | 0.16 | -79.13 | - 118.54 | -68.05 | - 338.14 |
| Net earnings | -6.56 | 278.07 | 412.74 | 234.82 | 1 180.51 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 50.00 | 51.00 | 51.00 | ||
| Investments total | 50.00 | 51.00 | 51.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 53.96 | 91.65 | 280.94 | 214.44 | 559.20 |
| Current amounts owed by group member comp. | 4.80 | ||||
| Current other receivables | 1.90 | 109.43 | 34.96 | 32.68 | 32.68 |
| Current deferred tax assets | 6.51 | ||||
| Short term receivables total | 62.37 | 201.08 | 315.90 | 247.12 | 596.68 |
| Other current investments | 208.03 | 749.40 | 836.29 | ||
| Cash and bank deposits | 485.02 | 265.61 | 241.41 | 1 680.48 | 2 027.45 |
| Cash and cash equivalents | 693.05 | 1 015.01 | 1 077.71 | 1 680.48 | 2 027.45 |
| Balance sheet total (assets) | 755.42 | 1 216.09 | 1 443.61 | 1 978.60 | 2 675.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 500.00 | 1 500.00 | |
| Retained earnings | 651.91 | 532.35 | 696.03 | 608.77 | - 656.41 |
| Profit of the financial year | -6.56 | 278.07 | 412.74 | 234.82 | 1 180.51 |
| Shareholders equity total | 695.35 | 973.43 | 1 273.17 | 1 393.59 | 2 074.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.83 | 26.52 | 55.55 | 63.81 | 66.88 |
| Current owed to participating | 4.11 | ||||
| Short-term deferred tax liabilities | 74.38 | 33.45 | 58.05 | 305.59 | |
| Other non-interest bearing current liabilities | 40.13 | 141.76 | 81.44 | 463.16 | 228.57 |
| Current liabilities total | 60.07 | 242.66 | 170.44 | 585.02 | 601.03 |
| Balance sheet total (liabilities) | 755.42 | 1 216.09 | 1 443.61 | 1 978.60 | 2 675.13 |
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.