Permeco af 29.04.2019 ApS — Credit Rating and Financial Key Figures
CVR number: 40476032
Albert Skeels Gade 23, 6760 Ribe
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 3 381.68 | -79.43 | 4 888.65 | 36.85 | -2 403.00 |
Employee benefit expenses | -2 252.44 | -2 494.82 | -3 160.60 | -4 385.95 | -3 002.23 |
Other operating expenses | -88.03 | -23.00 | - 136.65 | ||
Total depreciation | - 761.46 | - 802.23 | -2 018.97 | -3 054.56 | -3 417.79 |
Reduction in value of non-current assets | 13.40 | - 763.15 | - 167.85 | 84.15 | |
EBIT | 367.78 | -3 464.52 | - 290.91 | -7 426.66 | -8 959.65 |
Other financial income | 0.00 | 3.62 | 6.04 | 3.91 | 57.44 |
Other financial expenses | -71.05 | -93.00 | - 128.02 | -1 062.10 | -2 194.73 |
Net income from associates (fin.) | 0.55 | ||||
Pre-tax profit | 296.74 | -3 553.89 | - 412.89 | -8 484.86 | -11 096.39 |
Income taxes | - 222.54 | 854.41 | 306.25 | - 515.80 | 279.15 |
Net earnings | 74.19 | -2 699.48 | - 106.65 | -9 000.66 | -10 817.24 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 417.86 | 101.00 | 132.44 | ||
Intangible rights | 244.06 | 183.04 | 122.03 | ||
Intangible assets total | 661.91 | 284.04 | 254.47 | ||
Land and waters | 23 974.57 | 24 014.16 | 24 039.33 | 24 039.33 | 24 039.33 |
Buildings | 6 237.57 | 7 871.57 | 15 592.67 | 16 313.98 | 18 090.97 |
Advance payments and construction in progress | 1 775.72 | 290.46 | 651.36 | ||
Other tangible assets | 3 204.80 | 3 465.30 | 4 413.50 | 4 754.00 | 1 944.90 |
Tangible assets total | 33 416.94 | 37 126.74 | 44 335.96 | 45 758.66 | 44 075.20 |
Participating interests | 9.85 | 69.69 | |||
Investments total | 9.85 | 69.69 | |||
Non-current loans receivable | 39.00 | 66.25 | |||
Long term receivables total | 39.00 | 66.25 | |||
Semifinished products | 1 155.77 | 844.63 | 1 230.37 | 1 491.27 | 486.49 |
Raw materials and consumables | 552.38 | 110.67 | 861.17 | 658.59 | 592.56 |
Finished products/goods | 1 246.93 | 1 915.34 | 3 336.09 | 2 975.80 | 3 368.42 |
Inventories total | 2 955.08 | 2 870.64 | 5 427.62 | 5 125.65 | 4 447.47 |
Current trade debtors | 661.33 | 410.83 | 630.57 | 60.35 | 472.55 |
Current amounts owed by group member comp. | 279.82 | ||||
Current owed by particip. interest comp. | 120.94 | 206.80 | |||
Prepayments and accrued income | 80.55 | 95.31 | 193.40 | 90.76 | 120.24 |
Current other receivables | 477.85 | 1 137.39 | 904.37 | 952.33 | 736.03 |
Current deferred tax assets | 317.33 | 515.80 | 0.66 | 0.14 | |
Short term receivables total | 1 219.73 | 1 960.87 | 2 365.09 | 1 310.91 | 1 608.78 |
Cash and bank deposits | 8.87 | 990.00 | 244.69 | 555.58 | 297.34 |
Cash and cash equivalents | 8.87 | 990.00 | 244.69 | 555.58 | 297.34 |
Balance sheet total (assets) | 38 262.54 | 43 232.29 | 52 627.82 | 52 799.66 | 50 564.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Other reserves | 5 000.00 | 5 000.00 | 20 000.00 | 30 000.00 | |
Retained earnings | 74.19 | -2 625.29 | -2 731.93 | -11 732.59 | |
Profit of the financial year | 74.19 | -2 699.48 | - 106.65 | -9 000.66 | -10 817.24 |
Shareholders equity total | 124.19 | 2 424.71 | 2 318.07 | 8 317.41 | 7 500.17 |
Provisions | 222.54 | ||||
Non-current loans from credit institutions | 14 153.65 | 14 153.65 | 14 153.65 | 16 924.77 | 20 794.41 |
Non-current leasing loans | 745.28 | 1 532.85 | 1 852.08 | 3 330.99 | |
Non-current other liabilities | 64.40 | 70.26 | |||
Non-current deferred tax liabilities | 136.72 | 19.53 | |||
Non-current liabilities total | 14 218.05 | 14 969.19 | 15 686.50 | 18 913.57 | 24 144.92 |
Current loans from credit institutions | 924.36 | 410.99 | 569.47 | 967.50 | |
Current trade creditors | 1 564.04 | 1 902.34 | 1 319.42 | 2 748.24 | 1 160.79 |
Current owed to group member | 18 855.00 | 22 740.81 | 32 688.49 | 21 850.57 | 16 602.86 |
Other non-interest bearing current liabilities | 3 278.72 | 270.88 | 204.36 | 400.40 | 188.49 |
Current liabilities total | 23 697.75 | 25 838.40 | 34 623.26 | 25 568.69 | 18 919.64 |
Balance sheet total (liabilities) | 38 262.54 | 43 232.29 | 52 627.82 | 52 799.66 | 50 564.73 |
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.