SPECIFIC PHARMA A/S — Credit Rating and Financial Key Figures
CVR number: 33161395
Borgmester Christiansens Gade 40, 2450 København SV
csc@nomeco.dk
tel: 36142000
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 128.25 | 139.63 | 123.27 | 177.61 | 210.99 |
| Costs of manufacturing | - 130.88 | - 150.13 | |||
| External services | -11.99 | -12.31 | |||
| Gross profit | 27.01 | 32.54 | 26.38 | 34.74 | 48.55 |
| Employee benefit expenses | -17.33 | -19.60 | |||
| Total depreciation | -0.74 | -0.17 | |||
| EBIT | 11.61 | 16.64 | 9.61 | 16.67 | 28.78 |
| Other financial income | 0.63 | 4.12 | |||
| Other financial expenses | -4.63 | -0.12 | |||
| Pre-tax profit | 8.24 | 14.80 | 7.77 | 12.67 | 32.78 |
| Income taxes | -2.79 | -7.22 | |||
| Net earnings | 8.24 | 14.80 | 7.77 | 9.88 | 25.56 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 0.09 | 0.01 | |||
| Intangible assets total | 0.09 | 0.01 | |||
| Machinery and equipment | 0.15 | 0.30 | |||
| Tangible assets total | 0.15 | 0.30 | |||
| Other receivables | 95.31 | 107.23 | 103.08 | ||
| Investments total | 95.31 | 107.23 | 103.08 | ||
| Long term receivables total | |||||
| Finished products/goods | 22.60 | 27.52 | |||
| Inventories total | 22.60 | 27.52 | |||
| Current trade debtors | 11.60 | 10.24 | |||
| Current amounts owed by group member comp. | 70.31 | 87.67 | |||
| Prepayments and accrued income | 0.20 | 0.15 | |||
| Current other receivables | 0.03 | 0.29 | |||
| Short term receivables total | 82.14 | 98.34 | |||
| Balance sheet total (assets) | 95.31 | 107.23 | 103.08 | 104.98 | 126.17 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.20 | 88.82 | 85.49 | 5.00 | 5.00 |
| Shares repurchased | 8.88 | 24.28 | |||
| Retained earnings | -8.24 | -14.80 | -7.77 | 65.81 | 51.41 |
| Profit of the financial year | 8.24 | 14.80 | 7.77 | 9.88 | 25.56 |
| Shareholders equity total | 80.20 | 88.82 | 85.49 | 89.56 | 106.25 |
| Provisions | 0.01 | 0.02 | |||
| Non-current leasing loans | 0.10 | 0.20 | |||
| Non-current liabilities total | 0.10 | 0.20 | |||
| Current loans from credit institutions | 0.05 | 0.10 | |||
| Current trade creditors | 7.29 | 7.89 | |||
| Current owed to group member | 1.13 | 0.50 | |||
| Short-term deferred tax liabilities | 2.79 | 7.21 | |||
| Other non-interest bearing current liabilities | 4.05 | 4.01 | |||
| Current liabilities total | 15.31 | 19.71 | |||
| Balance sheet total (liabilities) | 80.20 | 88.82 | 85.49 | 104.98 | 126.17 |
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.