IMAGE HOUSE PANTOINSPECT A/S — Credit Rating and Financial Key Figures
CVR number: 35055223
Titangade 9 C, 2200 København N
mabr@pantoinspect.com
tel: 33189120
www.pantoinspect.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 098.50 | 7 719.86 | 11 087.95 | 17 462.14 | 12 452.47 |
| Employee benefit expenses | -7 499.76 | -6 844.56 | -7 179.91 | -9 200.87 | -8 723.45 |
| Total depreciation | -1 042.71 | -1 551.00 | -1 879.51 | -2 452.14 | -3 121.89 |
| EBIT | - 443.97 | - 675.70 | 2 028.54 | 5 809.14 | 607.14 |
| Other financial income | 0.28 | 2.32 | 10.24 | 1.55 | |
| Other financial expenses | -35.87 | - 104.78 | - 154.79 | - 131.34 | - 109.60 |
| Pre-tax profit | - 479.56 | - 780.48 | 1 876.07 | 5 688.04 | 499.08 |
| Income taxes | 105.42 | 55.65 | -1.33 | -1 095.76 | -71.05 |
| Net earnings | - 374.14 | - 724.83 | 1 874.74 | 4 592.28 | 428.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 5 617.83 | 7 515.15 | 8 507.43 | 9 404.07 | 8 617.34 |
| Intangible assets total | 5 617.83 | 7 515.15 | 8 507.43 | 9 404.07 | 8 617.34 |
| Buildings | 5.96 | 0.46 | |||
| Machinery and equipment | 15.45 | 0.98 | |||
| Tangible assets total | 21.41 | 1.44 | |||
| Investments total | 26.50 | 26.50 | 26.50 | 26.50 | 26.50 |
| Long term receivables total | |||||
| Finished products/goods | 1 096.18 | 1 454.03 | 1 284.02 | 2 025.21 | 2 270.56 |
| Inventories total | 1 096.18 | 1 454.03 | 1 284.02 | 2 025.21 | 2 270.56 |
| Current trade debtors | 1 896.54 | 774.98 | 1 650.24 | 2 252.28 | 1 384.65 |
| Current amounts owed by group member comp. | 72.00 | ||||
| Current owed by particip. interest comp. | 72.00 | 410.49 | |||
| Current other receivables | 42.45 | 125.82 | 2 020.64 | 11 705.58 | 5 102.07 |
| Current deferred tax assets | 499.08 | 554.73 | 553.40 | ||
| Short term receivables total | 2 510.07 | 1 527.53 | 4 224.28 | 13 957.86 | 6 897.21 |
| Cash and bank deposits | 1.35 | 1.17 | 151.23 | 1.96 | 1 747.10 |
| Cash and cash equivalents | 1.35 | 1.17 | 151.23 | 1.96 | 1 747.10 |
| Balance sheet total (assets) | 9 273.33 | 10 525.83 | 14 193.47 | 25 415.61 | 19 558.70 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 125.00 | 2 323.00 | 2 323.00 | 2 323.00 | 2 323.00 |
| Other reserves | 4 381.90 | 5 861.81 | 6 635.80 | 7 335.18 | 7 948.83 |
| Retained earnings | -2 646.29 | -4 501.42 | -6 000.23 | -4 899.57 | - 972.96 |
| Profit of the financial year | - 374.14 | - 724.83 | 1 874.74 | 4 592.28 | 428.03 |
| Shareholders equity total | 2 486.48 | 2 958.57 | 4 833.31 | 9 350.88 | 9 726.90 |
| Provisions | 1 034.55 | 1 516.09 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 841.01 | 3 297.97 | 863.39 | ||
| Advances received | 3 653.05 | 7 602.10 | 2 768.70 | ||
| Current trade creditors | 2 193.54 | 2 276.31 | 2 977.30 | 4 562.40 | 2 796.65 |
| Current owed to participating | 492.19 | ||||
| Other non-interest bearing current liabilities | 1 503.14 | 948.82 | 1 037.37 | 1 175.92 | 1 349.53 |
| Accruals and deferred income | 1 249.17 | 1 044.16 | 1 200.24 | 826.37 | 1 400.83 |
| Current liabilities total | 6 786.85 | 7 567.26 | 9 360.16 | 15 030.18 | 8 315.71 |
| Balance sheet total (liabilities) | 9 273.33 | 10 525.83 | 14 193.47 | 25 415.61 | 19 558.70 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.