PANDURO HOBBY A/S — Credit Rating and Financial Key Figures
CVR number: 31753112
Nørre Farimagsgade 74, 1364 København K
ekonomiavdelningen@panduro.se
tel: 70150105
www.panduro.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 25 190.00 | 29 025.00 | 19 733.00 | 31 657.74 | 34 984.26 |
| Employee benefit expenses | -15 561.00 | -25 692.69 | -29 065.72 | ||
| Other operating expenses | -5.68 | ||||
| Total depreciation | - 722.11 | -1 611.04 | -1 988.71 | ||
| EBIT | -3 732.00 | 1 555.00 | 3 450.00 | 4 354.02 | 3 924.15 |
| Other financial income | 140.86 | 403.27 | 429.57 | ||
| Other financial expenses | - 318.29 | - 561.36 | - 577.21 | ||
| Pre-tax profit | 1 778.00 | 2 892.00 | 3 272.91 | 4 195.93 | 3 776.51 |
| Income taxes | - 704.91 | - 924.25 | - 830.04 | ||
| Net earnings | 1 778.00 | 2 892.00 | 2 568.00 | 3 271.68 | 2 946.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 169.03 | 642.12 | 60.57 | ||
| Intangible assets total | 169.03 | 642.12 | 60.57 | ||
| Buildings | 1 517.60 | 1 853.29 | 2 416.70 | ||
| Machinery and equipment | 2 284.73 | 3 652.91 | 3 676.68 | ||
| Tangible assets total | 3 802.34 | 5 506.21 | 6 093.38 | ||
| Investments total | 34 834.00 | 33 438.00 | 991.60 | 1 135.82 | 1 032.75 |
| Non-current loans receivable | 37.17 | 37.17 | 37.17 | ||
| Long term receivables total | 37.17 | 37.17 | 37.17 | ||
| Finished products/goods | 7 797.33 | 9 603.57 | 8 902.10 | ||
| Advance payments | 95.47 | 314.58 | 536.62 | ||
| Inventories total | 7 892.79 | 9 918.16 | 9 438.72 | ||
| Current trade debtors | 459.61 | 1 450.18 | 268.78 | ||
| Current amounts owed by group member comp. | 27 455.38 | 26 929.02 | |||
| Prepayments and accrued income | 1 046.10 | 881.96 | 1 027.97 | ||
| Current other receivables | 852.97 | 1 921.02 | 1 571.14 | ||
| Current deferred tax assets | 77.63 | 543.20 | |||
| Short term receivables total | 2 358.68 | 31 786.16 | 30 340.12 | ||
| Cash and bank deposits | 35 313.38 | 1 021.93 | 770.77 | ||
| Cash and cash equivalents | 35 313.38 | 1 021.93 | 770.77 | ||
| Balance sheet total (assets) | 34 834.00 | 33 438.00 | 50 565.00 | 50 047.57 | 47 773.48 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 21 386.00 | 24 278.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 15 300.00 | ||||
| Other reserves | -0.40 | ||||
| Retained earnings | -1 778.00 | -2 892.00 | 23 277.40 | 25 845.40 | 13 817.08 |
| Profit of the financial year | 1 778.00 | 2 892.00 | 2 568.00 | 3 271.68 | 2 946.46 |
| Shareholders equity total | 21 386.00 | 24 278.00 | 26 845.00 | 30 117.08 | 33 063.54 |
| Provisions | 33.31 | 6.08 | |||
| Non-current accruals and deferred income | 364.72 | 700.62 | 465.91 | ||
| Non-current liabilities total | 364.72 | 700.62 | 465.91 | ||
| Current loans from credit institutions | 50.00 | 205.72 | 240.00 | ||
| Current trade creditors | 3 834.05 | 2 985.11 | 2 830.94 | ||
| Current owed to group member | 8 855.89 | 4 503.05 | 2 776.60 | ||
| Short-term deferred tax liabilities | 1 517.93 | 1 171.89 | |||
| Other non-interest bearing current liabilities | 7 527.05 | 8 796.86 | 6 663.43 | ||
| Accruals and deferred income | 1 536.69 | 1 567.26 | 1 726.98 | ||
| Current liabilities total | 23 321.61 | 19 229.87 | 14 237.95 | ||
| Balance sheet total (liabilities) | 21 386.00 | 24 278.00 | 50 564.64 | 50 047.57 | 47 773.48 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.