PANORAMA FOTOSTUDIE ApS — Credit Rating and Financial Key Figures
CVR number: 25730771
Tranebærvej 8 B, 2670 Greve
info@panorama-foto.dk
tel: 22177572
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 416.32 | 1 720.91 | 1 864.55 | 877.04 | 2 349.05 |
| Employee benefit expenses | - 735.86 | -1 383.60 | - 592.35 | -1 166.00 | - 847.35 |
| Total depreciation | -41.88 | -41.88 | -46.65 | -4.77 | -4.77 |
| EBIT | 638.58 | 295.44 | 1 225.56 | - 293.73 | 1 496.92 |
| Other financial income | 185.18 | 428.12 | 362.83 | 566.14 | |
| Other financial expenses | -2.71 | -12.54 | - 518.33 | -1.85 | -0.08 |
| Pre-tax profit | 821.05 | 711.02 | 707.23 | 67.25 | 2 062.98 |
| Income taxes | - 181.29 | - 158.22 | - 157.58 | -15.99 | - 454.53 |
| Net earnings | 639.76 | 552.80 | 549.65 | 51.26 | 1 608.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 83.76 | 41.88 | 21.25 | 16.48 | 11.71 |
| Tangible assets total | 83.76 | 41.88 | 21.25 | 16.48 | 11.71 |
| Participating interests | 20.00 | ||||
| Investments total | 20.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 193.44 | 219.86 | 105.28 | 205.97 | 1.06 |
| Current owed by particip. interest comp. | 986.25 | ||||
| Current other receivables | 193.47 | 104.20 | 105.04 | 105.60 | 6.41 |
| Current deferred tax assets | 7.52 | 10.25 | 14.21 | 127.22 | 8.05 |
| Short term receivables total | 394.42 | 334.31 | 224.53 | 438.79 | 1 001.76 |
| Other current investments | 1 814.76 | 3 022.68 | 2 499.71 | 2 847.83 | 3 972.38 |
| Cash and bank deposits | 956.28 | 550.07 | 1 458.92 | 956.06 | 867.40 |
| Cash and cash equivalents | 2 771.04 | 3 572.75 | 3 958.64 | 3 803.89 | 4 839.79 |
| Balance sheet total (assets) | 3 249.22 | 3 948.94 | 4 204.43 | 4 259.17 | 5 873.26 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 58.90 | 500.00 | ||
| Retained earnings | 1 781.94 | 2 308.00 | 2 801.90 | 3 351.55 | 2 902.81 |
| Profit of the financial year | 639.76 | 552.80 | 549.65 | 51.26 | 1 608.46 |
| Shareholders equity total | 2 546.70 | 3 043.00 | 3 535.45 | 3 527.81 | 5 136.27 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.50 | 32.05 | 18.00 | 19.54 | 24.09 |
| Short-term deferred tax liabilities | 130.15 | 56.38 | 27.55 | 34.03 | |
| Other non-interest bearing current liabilities | 560.87 | 817.50 | 623.43 | 711.82 | 678.87 |
| Current liabilities total | 702.52 | 905.94 | 668.98 | 731.36 | 737.00 |
| Balance sheet total (liabilities) | 3 249.22 | 3 948.94 | 4 204.43 | 4 259.17 | 5 873.26 |
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.