Puzzel A/S — Credit Rating and Financial Key Figures
CVR number: 25254864
Vesterbrogade 35, 1620 København V
tel: 70807081
https://www.puzzel.com/dk/
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 34.46 | 46.68 | 52.63 | 64.95 | 77.51 |
| Purchases during the financial year | -33.15 | -40.13 | -48.91 | -51.77 | |
| Costs of manufacturing | -18.54 | ||||
| External services | -1.75 | -1.34 | -2.30 | -1.70 | -3.54 |
| Gross profit | 14.17 | 12.20 | 10.20 | 14.35 | 22.20 |
| Employee benefit expenses | -12.68 | -10.12 | -8.62 | -11.92 | -17.25 |
| Total depreciation | -0.10 | -0.10 | -0.10 | -0.08 | -2.90 |
| EBIT | 1.40 | 1.98 | 1.48 | 2.34 | 2.04 |
| Other financial income | 0.23 | 0.34 | 0.32 | 3.24 | 2.92 |
| Other financial expenses | -0.23 | -0.06 | -0.09 | -0.70 | -0.18 |
| Pre-tax profit | 1.40 | 2.26 | 1.72 | 4.89 | 4.78 |
| Income taxes | -0.31 | -0.50 | -0.38 | -1.21 | -1.27 |
| Net earnings | 1.09 | 1.76 | 1.34 | 3.68 | 3.51 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 12.62 | ||||
| Intangible assets total | 12.62 | ||||
| Machinery and equipment | 0.26 | 0.20 | 0.12 | 0.02 | |
| Tangible assets total | 0.26 | 0.20 | 0.12 | 0.02 | |
| Investments total | 0.13 | 0.13 | 0.14 | 29.19 | 0.49 |
| Non-curr. owed by group member comp. | 15.71 | 10.57 | 9.19 | 16.66 | |
| Long term receivables total | 15.71 | 10.57 | 9.19 | 16.66 | |
| Inventories total | |||||
| Current trade debtors | 4.59 | 7.29 | 10.21 | 14.21 | |
| Current amounts owed by group member comp. | 2.01 | 1.68 | 1.08 | ||
| Prepayments and accrued income | 0.15 | 0.26 | 0.08 | 0.06 | |
| Current other receivables | 2.01 | 0.13 | 0.90 | 1.26 | |
| Current deferred tax assets | 0.05 | 0.04 | 0.15 | 0.04 | |
| Short term receivables total | 6.80 | 9.74 | 13.02 | 16.65 | |
| Cash and bank deposits | 3.11 | 1.12 | 0.89 | 0.45 | 12.38 |
| Cash and cash equivalents | 3.11 | 1.12 | 0.89 | 0.45 | 12.38 |
| Balance sheet total (assets) | 26.01 | 21.77 | 23.35 | 29.64 | 58.81 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1.63 | 1.63 | 1.63 | 1.63 | 1.63 |
| Shares repurchased | 2.66 | 1.00 | 1.00 | 5.00 | |
| Retained earnings | -1.09 | -1.00 | 0.76 | -1.90 | 19.79 |
| Profit of the financial year | 1.09 | 1.76 | 1.34 | 3.68 | 3.51 |
| Shareholders equity total | 4.29 | 3.39 | 4.73 | 8.41 | 24.93 |
| Non-current liabilities total | |||||
| Advances received | 3.53 | ||||
| Current trade creditors | 0.25 | 0.40 | 0.28 | 0.74 | 0.22 |
| Current owed to group member | 9.43 | ||||
| Short-term deferred tax liabilities | 0.29 | 0.73 | 0.38 | 1.21 | 1.27 |
| Other non-interest bearing current liabilities | 8.21 | 13.71 | 12.85 | 9.29 | 8.18 |
| Accruals and deferred income | 3.54 | 5.11 | 9.99 | 24.21 | |
| Current liabilities total | 21.72 | 18.38 | 18.62 | 21.23 | 33.88 |
| Balance sheet total (liabilities) | 26.01 | 21.77 | 23.35 | 29.64 | 58.81 |
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.