PHAL PLANNING ApS — Credit Rating and Financial Key Figures
CVR number: 35211535
Fadet 5, 1799 København V
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 218.04 | 129.94 | 53.75 | 55.83 | 10.73 |
EBIT | 218.04 | 129.94 | 53.75 | 55.83 | 10.73 |
Other financial expenses | -0.02 | -3.35 | -0.02 | -0.76 | -5.61 |
Pre-tax profit | 218.02 | 126.59 | 53.73 | 55.08 | 5.12 |
Income taxes | -58.49 | -28.58 | -11.81 | -12.28 | -2.44 |
Net earnings | 159.53 | 98.01 | 41.92 | 42.80 | 2.68 |
Assets (kDKK)
2019 | 2020 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current other receivables | 2.68 | 1.50 | ||
Short term receivables total | 2.68 | 1.50 | ||
Cash and bank deposits | 64.29 | 12.68 | 0.45 | |
Cash and cash equivalents | 64.29 | 12.68 | 0.45 | |
Balance sheet total (assets) | 64.29 | 12.68 | 3.13 | 1.50 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Retained earnings | - 942.54 | - 783.01 | - 685.00 | - 643.09 | - 600.28 |
Profit of the financial year | 159.53 | 98.01 | 41.92 | 42.80 | 2.68 |
Shareholders equity total | - 703.01 | - 605.00 | - 563.08 | - 520.28 | - 517.61 |
Capital loans | 613.14 | 497.11 | 516.68 | 486.01 | 486.58 |
Non-current liabilities total | 613.14 | 497.11 | 516.68 | 486.01 | 486.58 |
Current loans from credit institutions | 1.08 | 0.38 | |||
Current trade creditors | 20.00 | 12.60 | 12.60 | 12.60 | 14.10 |
Short-term deferred tax liabilities | 81.29 | 74.21 | 29.10 | 24.81 | 15.66 |
Other non-interest bearing current liabilities | 52.88 | 33.76 | 3.62 | 2.39 | |
Current liabilities total | 154.16 | 120.57 | 46.40 | 37.41 | 32.53 |
Balance sheet total (liabilities) | 64.29 | 12.68 | 3.13 | 1.50 |
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.