ENTREPRENØR EMIL PALM ApS — Credit Rating and Financial Key Figures
CVR number: 32354580
Nordre Ringvej 11 A, 7000 Fredericia
emil@emilpalm.dk
tel: 60118913
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 471.08 | 4 076.79 | 5 650.90 | 3 972.01 | 3 952.41 |
| Employee benefit expenses | -2 995.84 | -3 720.91 | -2 935.66 | -3 543.61 | -3 270.18 |
| Other operating expenses | -5.13 | -88.60 | |||
| Total depreciation | - 145.31 | - 239.30 | - 196.01 | - 363.56 | - 392.00 |
| EBIT | 1 324.79 | 116.58 | 2 519.24 | 64.85 | 201.63 |
| Other financial income | 7.71 | 19.68 | 127.49 | 61.97 | |
| Other financial expenses | -94.27 | -28.52 | -58.95 | - 123.69 | -93.64 |
| Pre-tax profit | 1 238.23 | 107.74 | 2 460.29 | 68.65 | 169.96 |
| Income taxes | - 274.08 | -26.90 | - 544.41 | -21.70 | -37.84 |
| Net earnings | 964.15 | 80.83 | 1 915.88 | 46.95 | 132.12 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 492.08 | 504.35 | 1 358.33 | 1 217.79 | 1 127.08 |
| Tangible assets total | 492.08 | 504.35 | 1 358.33 | 1 217.79 | 1 127.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 385.00 | 339.00 | 1 960.00 | 1 737.04 | |
| Inventories total | 385.00 | 339.00 | 1 960.00 | 1 737.04 | |
| Current trade debtors | 2 528.72 | 1 337.33 | 676.12 | 1 924.78 | 1 997.77 |
| Current amounts owed by group member comp. | 1 159.82 | 1 592.51 | 107.51 | 504.40 | 449.63 |
| Current owed by particip. interest comp. | 1 135.28 | 1 120.81 | 1 097.39 | 1 141.76 | |
| Prepayments and accrued income | 883.24 | 823.00 | 907.03 | 787.90 | 683.85 |
| Current other receivables | 1 107.95 | 567.59 | 368.94 | 32.65 | 50.02 |
| Short term receivables total | 5 679.72 | 5 455.72 | 3 180.41 | 4 347.12 | 4 323.03 |
| Cash and bank deposits | 1 342.18 | 688.21 | 3 632.73 | 1 977.66 | 1 278.84 |
| Cash and cash equivalents | 1 342.18 | 688.21 | 3 632.73 | 1 977.66 | 1 278.84 |
| Balance sheet total (assets) | 7 513.98 | 7 033.28 | 8 510.47 | 9 502.57 | 8 465.98 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 200.00 | |||
| Retained earnings | 1 443.90 | 2 408.05 | 2 488.89 | 4 104.77 | 3 951.72 |
| Profit of the financial year | 964.15 | 80.83 | 1 915.88 | 46.95 | 132.12 |
| Shareholders equity total | 2 458.06 | 2 538.89 | 4 454.77 | 4 501.72 | 4 333.84 |
| Provisions | 203.60 | 230.51 | 509.63 | 436.95 | 330.85 |
| Non-current other liabilities | 15.19 | 15.19 | |||
| Non-current liabilities total | 15.19 | 15.19 | |||
| Current loans from credit institutions | 2 161.39 | 2 161.39 | 2 204.83 | 2 293.02 | 2 384.74 |
| Current trade creditors | 859.57 | 901.55 | 583.90 | 906.55 | 785.28 |
| Current owed to participating | 100.42 | 100.42 | 100.42 | 316.34 | |
| Short-term deferred tax liabilities | 264.89 | 265.28 | 94.38 | 143.94 | |
| Other non-interest bearing current liabilities | 1 317.58 | 1 025.19 | 391.64 | 880.46 | 470.99 |
| Accruals and deferred income | 133.28 | 60.15 | 73.14 | 16.34 | |
| Current liabilities total | 4 837.13 | 4 248.70 | 3 546.07 | 4 563.89 | 3 801.30 |
| Balance sheet total (liabilities) | 7 513.98 | 7 033.28 | 8 510.47 | 9 502.57 | 8 465.98 |
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.