P. VAGN MADSEN ApS — Credit Rating and Financial Key Figures
CVR number: 82593012
3952 Ilulissat
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 852.25 | 2 983.26 | 2 713.37 | 53.62 | 261.07 |
| Employee benefit expenses | -3 122.24 | -2 747.47 | -2 460.41 | - 788.12 | -1 157.63 |
| Other operating expenses | - 600.00 | ||||
| Total depreciation | - 392.18 | - 353.58 | - 308.09 | - 289.40 | -79.68 |
| EBIT | 737.83 | - 117.79 | -55.12 | -1 023.90 | - 976.25 |
| Other financial income | 332.15 | 353.82 | 1.89 | 461.57 | 582.41 |
| Other financial expenses | -30.39 | -31.90 | - 193.98 | -21.79 | - 411.21 |
| Pre-tax profit | 1 039.59 | 204.13 | - 247.21 | - 584.12 | - 805.04 |
| Income taxes | - 222.48 | 104.90 | 113.09 | 140.73 | 200.26 |
| Net earnings | 817.11 | 309.04 | - 134.12 | - 443.39 | - 604.78 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 231.84 | 3 089.27 | 2 946.71 | 2 804.15 | 2 822.01 |
| Machinery and equipment | 888.28 | 656.27 | 490.75 | 269.16 | 171.94 |
| Tangible assets total | 4 120.12 | 3 745.54 | 3 437.45 | 3 073.31 | 2 993.96 |
| Investments total | |||||
| Non-current loans receivable | 3 490.65 | ||||
| Long term receivables total | 3 490.65 | ||||
| Raw materials and consumables | 592.28 | 681.35 | 398.41 | 52.95 | 52.95 |
| Inventories total | 592.28 | 681.35 | 398.41 | 52.95 | 52.95 |
| Current trade debtors | 429.66 | 467.13 | 52.59 | 44.40 | 0.88 |
| Prepayments and accrued income | 109.50 | 93.47 | 133.16 | ||
| Current other receivables | 4.00 | 4.00 | 604.00 | 92.42 | 155.22 |
| Short term receivables total | 543.16 | 564.60 | 789.76 | 136.82 | 156.10 |
| Other current investments | 3 350.85 | 3 183.27 | 3 641.58 | 2 585.25 | |
| Cash and bank deposits | 1 714.04 | 1 070.06 | 513.70 | 575.48 | 965.86 |
| Cash and cash equivalents | 1 714.04 | 4 420.91 | 3 696.97 | 4 217.06 | 3 551.10 |
| Balance sheet total (assets) | 10 460.25 | 9 412.40 | 8 322.59 | 7 480.13 | 6 754.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Asset revaluation reserve | 183.69 | ||||
| Shares repurchased | 200.00 | 600.00 | |||
| Other reserves | 175.60 | 175.60 | |||
| Retained earnings | 5 724.25 | 6 125.05 | 6 434.08 | 6 124.36 | 5 680.97 |
| Profit of the financial year | 817.11 | 309.04 | - 134.12 | - 443.39 | - 604.78 |
| Shareholders equity total | 7 275.05 | 7 384.08 | 6 649.96 | 6 206.57 | 5 601.78 |
| Provisions | 1 010.99 | 906.09 | 793.00 | 646.97 | 446.71 |
| Non-current loans from credit institutions | 306.10 | 306.10 | 306.10 | 306.10 | 306.10 |
| Non-current liabilities total | 306.10 | 306.10 | 306.10 | 306.10 | 306.10 |
| Current trade creditors | 197.31 | 377.00 | 74.69 | ||
| Short-term deferred tax liabilities | 592.73 | ||||
| Other non-interest bearing current liabilities | 1 078.08 | 439.13 | 498.85 | 320.50 | 399.53 |
| Current liabilities total | 1 868.12 | 816.13 | 573.54 | 320.50 | 399.53 |
| Balance sheet total (liabilities) | 10 460.25 | 9 412.40 | 8 322.59 | 7 480.13 | 6 754.11 |
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.