PEBE Administration ApS
CVR number: 37080381
Gartnerhaven 15, 8541 Skødstrup
pebe19adm@outlook.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 66.05 | ||||
| External services | -0.21 | ||||
| Gross profit | 65.84 | 192.48 | 146.71 | 134.15 | 98.01 |
| EBIT | 65.84 | 192.48 | 146.71 | 134.15 | 98.01 |
| Other financial income | 0.31 | ||||
| Other financial expenses | -0.06 | -1.39 | -3.58 | -2.08 | |
| Pre-tax profit | 65.78 | 191.08 | 143.13 | 132.07 | 98.32 |
| Income taxes | -14.45 | -42.04 | -31.68 | -29.32 | -21.60 |
| Net earnings | 51.32 | 149.05 | 111.45 | 102.75 | 76.72 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 19.44 | 12.00 | 21.63 | 16.28 | 9.88 |
| Current other receivables | 4.48 | 24.48 | 29.64 | ||
| Short term receivables total | 19.44 | 12.00 | 26.11 | 40.75 | 39.52 |
| Cash and bank deposits | 92.30 | 282.38 | 372.73 | 447.15 | 534.39 |
| Cash and cash equivalents | 92.30 | 282.38 | 372.73 | 447.15 | 534.39 |
| Balance sheet total (assets) | 111.74 | 294.38 | 398.84 | 487.90 | 573.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 10.97 | 62.29 | 171.34 | 282.79 | 414.58 |
| Profit of the financial year | 51.32 | 149.05 | 111.45 | 102.75 | 76.72 |
| Shareholders equity total | 62.29 | 211.34 | 322.79 | 425.54 | 531.29 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.68 | ||||
| Short-term deferred tax liabilities | 14.46 | 6.50 | 29.70 | 21.04 | 6.60 |
| Other non-interest bearing current liabilities | 34.98 | 76.54 | 46.35 | 41.32 | 23.33 |
| Current liabilities total | 49.44 | 83.04 | 76.05 | 62.36 | 42.62 |
| Balance sheet total (liabilities) | 111.74 | 294.38 | 398.84 | 487.90 | 573.91 |
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.