PP MØBLER ApS — Credit Rating and Financial Key Figures
CVR number: 61064613
Vestvej 45, 3450 Allerød
info@pp.dk
tel: 48172106
www.pp.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 531.00 | 25 393.00 | 25 613.00 | 37 075.00 | 33 272.66 |
| Employee benefit expenses | -20 425.00 | -23 014.00 | -24 852.00 | -27 763.00 | -26 342.36 |
| Other operating expenses | -38.00 | ||||
| Total depreciation | -1 417.00 | -1 519.00 | -1 728.00 | -1 864.00 | -1 875.34 |
| EBIT | 651.00 | 860.00 | - 967.00 | 7 448.00 | 5 054.96 |
| Other financial income | 4.00 | 96.00 | 63.00 | 23.00 | |
| Other financial expenses | -1 000.00 | - 459.00 | - 399.00 | - 504.00 | - 988.41 |
| Pre-tax profit | - 345.00 | 497.00 | -1 303.00 | 6 967.00 | 4 066.55 |
| Income taxes | 53.00 | - 124.00 | 280.00 | -1 538.00 | - 905.84 |
| Net earnings | - 292.00 | 373.00 | -1 023.00 | 5 429.00 | 3 160.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 367.00 | 287.00 | 207.00 | 126.76 | |
| Intangible assets total | 367.00 | 287.00 | 207.00 | 126.76 | |
| Land and waters | 13 463.00 | 12 987.00 | 12 501.00 | 12 577.00 | 11 561.89 |
| Buildings | 797.00 | 759.00 | 3 629.00 | 4 081.00 | 3 997.49 |
| Machinery and equipment | 341.00 | 428.00 | 448.00 | 500.00 | 316.34 |
| Advance payments and construction in progress | 605.00 | 403.00 | |||
| Tangible assets total | 14 601.00 | 14 174.00 | 17 183.00 | 17 561.00 | 15 875.72 |
| Other receivables | 125.00 | 166.00 | 166.00 | 554.00 | 553.83 |
| Investments total | 125.00 | 166.00 | 166.00 | 554.00 | 553.83 |
| Long term receivables total | |||||
| Semifinished products | 8 716.00 | 10 753.00 | 12 701.00 | 13 862.00 | 12 150.17 |
| Raw materials and consumables | 4 845.00 | 6 025.00 | 5 982.00 | 6 599.00 | 7 211.03 |
| Finished products/goods | 1 274.00 | 1 347.00 | 926.00 | 765.00 | 1 022.56 |
| Inventories total | 14 835.00 | 18 125.00 | 19 609.00 | 21 226.00 | 20 383.76 |
| Current trade debtors | 3 072.00 | 1 485.00 | 3 896.00 | 3 853.00 | 3 773.07 |
| Current amounts owed by group member comp. | 78.00 | 100.00 | 486.00 | 992.00 | 568.11 |
| Prepayments and accrued income | 387.00 | 184.00 | 138.00 | 305.00 | 302.55 |
| Current other receivables | 646.00 | 607.00 | 511.00 | 622.00 | 788.10 |
| Short term receivables total | 4 183.00 | 2 376.00 | 5 031.00 | 5 772.00 | 5 431.83 |
| Cash and bank deposits | 39.00 | 61.00 | 5.00 | 0.21 | |
| Cash and cash equivalents | 39.00 | 61.00 | 5.00 | 0.21 | |
| Balance sheet total (assets) | 33 783.00 | 35 269.00 | 42 281.00 | 45 320.00 | 42 372.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 050.00 | 1 050.00 | 1 050.00 | 1 050.00 | 1 050.00 |
| Shares repurchased | 4 900.00 | ||||
| Other reserves | 394.00 | 394.00 | 394.00 | 394.00 | -4 106.25 |
| Retained earnings | 7 179.00 | 6 888.00 | 7 260.00 | 6 237.00 | 6 765.44 |
| Profit of the financial year | - 292.00 | 373.00 | -1 023.00 | 5 429.00 | 3 160.71 |
| Shareholders equity total | 8 331.00 | 8 705.00 | 7 681.00 | 13 110.00 | 11 769.91 |
| Provisions | 808.00 | 931.00 | 651.00 | 1 477.00 | 827.14 |
| Non-current loans from credit institutions | 8 439.00 | 7 976.00 | 7 514.00 | 7 180.00 | 8 833.92 |
| Non-current leasing loans | 423.00 | 184.00 | 1 542.00 | 1 314.00 | 1 063.63 |
| Non-current other liabilities | 712.00 | 1 980.00 | 2 976.00 | ||
| Non-current deferred tax liabilities | 2 104.00 | 2 220.87 | |||
| Non-current liabilities total | 9 574.00 | 10 140.00 | 12 032.00 | 10 598.00 | 12 118.42 |
| Current loans from credit institutions | 6 468.00 | 4 174.00 | 6 198.00 | 5 581.00 | 9 147.41 |
| Advances received | 2 332.00 | 3 619.00 | 9 491.00 | 8 043.00 | 1 999.67 |
| Current trade creditors | 3 324.00 | 2 814.00 | 2 153.00 | 2 900.00 | 2 141.16 |
| Short-term deferred tax liabilities | 56.00 | 713.00 | 1 555.29 | ||
| Other non-interest bearing current liabilities | 2 890.00 | 4 886.00 | 4 075.00 | 2 898.00 | 2 645.64 |
| Accruals and deferred income | 167.46 | ||||
| Current liabilities total | 15 070.00 | 15 493.00 | 21 917.00 | 20 135.00 | 17 656.64 |
| Balance sheet total (liabilities) | 33 783.00 | 35 269.00 | 42 281.00 | 45 320.00 | 42 372.10 |
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.