Pension Consult ApS — Credit Rating and Financial Key Figures
CVR number: 38374303
Skøjtevænget 22, 2770 Kastrup
lhj@pensionconsult.dk
www.pensionconsult.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 41.00 | 15.00 | -13.00 | 4.00 | 4.96 |
| Employee benefit expenses | -48.00 | -10.00 | -10.00 | -9.00 | -10.55 |
| EBIT | -7.00 | 5.00 | -23.00 | -5.00 | -5.59 |
| Other financial expenses | 0.18 | ||||
| Pre-tax profit | -7.00 | 5.00 | -23.00 | -5.00 | -5.41 |
| Income taxes | -1.00 | 1.00 | -1.00 | ||
| Net earnings | -7.00 | 4.00 | -22.00 | -6.00 | -5.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.00 | 6.00 | |||
| Current deferred tax assets | 8.00 | 4.00 | 4.00 | ||
| Short term receivables total | 20.00 | 10.00 | 4.00 | ||
| Cash and bank deposits | 69.00 | 77.00 | 57.00 | 51.00 | 44.86 |
| Cash and cash equivalents | 69.00 | 77.00 | 57.00 | 51.00 | 44.86 |
| Balance sheet total (assets) | 89.00 | 87.00 | 61.00 | 51.00 | 44.86 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 15.00 | 9.00 | 13.00 | -9.00 | -15.16 |
| Profit of the financial year | -7.00 | 4.00 | -22.00 | -6.00 | -5.41 |
| Shareholders equity total | 58.00 | 63.00 | 41.00 | 35.00 | 29.43 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.00 | 14.00 | 14.00 | 14.00 | 14.18 |
| Current owed to participating | 3.00 | 3.00 | 3.00 | ||
| Other non-interest bearing current liabilities | 14.00 | 7.00 | 3.00 | 2.00 | 1.25 |
| Current liabilities total | 31.00 | 24.00 | 20.00 | 16.00 | 15.43 |
| Balance sheet total (liabilities) | 89.00 | 87.00 | 61.00 | 51.00 | 44.86 |
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.