P. CONRADSEN A/S — Credit Rating and Financial Key Figures
CVR number: 51499212
Knivholtvej 4, 9900 Frederikshavn
tel: 98432055
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 628.05 | 15 443.19 | 18 086.76 | 19 056.86 | 20 136.64 |
| Employee benefit expenses | -11 578.63 | -11 598.13 | -11 810.72 | -12 621.69 | -13 293.41 |
| Total depreciation | - 954.66 | - 972.44 | - 813.45 | - 871.19 | - 831.06 |
| EBIT | 2 094.76 | 2 872.62 | 5 462.59 | 5 563.99 | 6 012.16 |
| Other financial income | 350.15 | 707.57 | 1 035.79 | 454.85 | 1 262.88 |
| Other financial expenses | - 336.10 | - 320.88 | - 264.22 | - 427.13 | - 459.97 |
| Pre-tax profit | 2 108.81 | 3 259.32 | 6 234.16 | 5 591.70 | 6 815.07 |
| Income taxes | - 461.00 | - 746.76 | -1 385.48 | -1 253.29 | -1 511.99 |
| Net earnings | 1 647.80 | 2 512.57 | 4 848.67 | 4 338.41 | 5 303.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 89.81 | 6.91 | |||
| Intangible assets total | 89.81 | 6.91 | |||
| Buildings | 778.94 | 1 295.72 | 1 075.03 | 913.52 | 730.71 |
| Machinery and equipment | 1 432.34 | 1 603.97 | 3 107.03 | 2 609.37 | 2 930.65 |
| Advance payments and construction in progress | 661.95 | ||||
| Tangible assets total | 2 873.22 | 2 899.69 | 4 182.06 | 3 522.89 | 3 661.35 |
| Investments total | |||||
| Non-current loans receivable | 2 104.22 | 2 623.59 | 3 524.57 | 3 845.12 | 4 972.34 |
| Non-current other receivables | 792.00 | 792.00 | 792.00 | 792.00 | 792.00 |
| Long term receivables total | 2 896.22 | 3 415.59 | 4 316.57 | 4 637.12 | 5 764.34 |
| Finished products/goods | 18 081.22 | 17 822.56 | 19 769.35 | 20 316.22 | 21 190.72 |
| Advance payments | 339.29 | 374.27 | 221.75 | ||
| Inventories total | 18 081.22 | 17 822.56 | 20 108.63 | 20 690.49 | 21 412.47 |
| Current trade debtors | 7 680.27 | 9 194.27 | 10 729.32 | 12 601.98 | 10 981.18 |
| Current amounts owed by group member comp. | 720.49 | 1 704.78 | |||
| Prepayments and accrued income | 299.27 | 150.52 | 232.96 | 135.96 | 311.68 |
| Current other receivables | 640.54 | 604.80 | 672.31 | 667.45 | 727.65 |
| Current deferred tax assets | 98.03 | 51.46 | 4.32 | ||
| Short term receivables total | 8 718.10 | 10 001.05 | 11 634.59 | 14 130.20 | 13 725.28 |
| Cash and bank deposits | 475.84 | 1 413.82 | 147.08 | 223.98 | 1 884.14 |
| Cash and cash equivalents | 475.84 | 1 413.82 | 147.08 | 223.98 | 1 884.14 |
| Balance sheet total (assets) | 33 134.41 | 35 559.62 | 40 388.92 | 43 204.69 | 46 447.60 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 500.00 | 4 000.00 | 4 000.00 |
| Retained earnings | 11 718.84 | 12 366.64 | 13 379.20 | 14 227.88 | 14 566.29 |
| Profit of the financial year | 1 647.80 | 2 512.57 | 4 848.67 | 4 338.41 | 5 303.08 |
| Shareholders equity total | 15 366.64 | 16 879.20 | 20 727.88 | 23 566.29 | 24 869.37 |
| Provisions | 7.57 | 41.25 | |||
| Non-current other liabilities | 848.02 | 834.73 | 852.26 | 882.09 | 909.43 |
| Non-current deferred tax liabilities | 488.89 | 694.43 | 1 320.68 | 1 259.41 | 1 458.18 |
| Non-current liabilities total | 1 336.91 | 1 529.16 | 2 172.94 | 2 141.50 | 2 367.62 |
| Current loans from credit institutions | 7 104.44 | 6 459.48 | 5 716.04 | 4 358.57 | 6 219.77 |
| Current trade creditors | 5 725.43 | 7 346.07 | 9 164.71 | 9 533.45 | 9 283.17 |
| Current owed to group member | 573.27 | 510.70 | 605.80 | 46.11 | 71.61 |
| Short-term deferred tax liabilities | 480.88 | 488.89 | 1 320.68 | 1 259.41 | |
| Other non-interest bearing current liabilities | 2 546.84 | 2 346.11 | 1 993.98 | 2 238.08 | 2 335.40 |
| Current liabilities total | 16 430.86 | 17 151.25 | 17 480.53 | 17 496.90 | 19 169.37 |
| Balance sheet total (liabilities) | 33 134.41 | 35 559.62 | 40 388.92 | 43 204.69 | 46 447.60 |
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.