PDplus Advisers ApS
CVR number: 38753231
Guldsmedgade 28 E, 8000 Aarhus C
pdplus@pdplus.dk
tel: 40209589
www.pdplus.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 200.15 | 1 076.84 | 1 257.50 | 1 478.55 | 1 397.74 |
| Employee benefit expenses | - 897.73 | -1 023.48 | - 989.43 | -1 070.90 | -1 044.28 |
| EBIT | 302.43 | 53.36 | 268.07 | 407.65 | 353.45 |
| Other financial expenses | -2.23 | -3.40 | -2.52 | -3.09 | -2.62 |
| Pre-tax profit | 300.20 | 49.96 | 265.54 | 404.56 | 350.83 |
| Income taxes | -66.07 | -11.24 | -59.02 | -89.10 | -77.29 |
| Net earnings | 234.13 | 38.72 | 206.52 | 315.46 | 273.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 3.80 | 3.80 | 3.80 | 1.52 | 1.14 |
| Investments total | 3.80 | 3.80 | 3.80 | 1.52 | 1.14 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 222.18 | 267.74 | 275.01 | 394.09 | 400.39 |
| Current amounts owed by group member comp. | 1.07 | ||||
| Prepayments and accrued income | 27.33 | 49.08 | 45.76 | 111.61 | 93.78 |
| Current other receivables | 97.02 | 76.16 | 99.28 | 33.30 | 30.27 |
| Short term receivables total | 346.53 | 394.05 | 420.05 | 539.00 | 524.44 |
| Cash and bank deposits | 373.05 | 93.35 | 166.26 | 186.83 | 221.19 |
| Cash and cash equivalents | 373.05 | 93.35 | 166.26 | 186.83 | 221.19 |
| Balance sheet total (assets) | 723.38 | 491.20 | 590.11 | 727.34 | 746.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 225.00 | 75.00 | 250.00 | 300.00 | 250.00 |
| Retained earnings | - 151.48 | 7.66 | - 203.63 | - 297.10 | - 231.64 |
| Profit of the financial year | 234.13 | 38.72 | 206.52 | 315.46 | 273.54 |
| Shareholders equity total | 357.65 | 171.38 | 302.90 | 368.36 | 341.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.69 | 13.30 | 15.86 | ||
| Current owed to participating | 0.15 | 1.11 | 0.53 | 0.85 | 2.33 |
| Current owed to group member | 3.45 | 0.02 | 0.08 | ||
| Short-term deferred tax liabilities | 44.29 | 11.24 | 59.02 | 89.10 | 77.29 |
| Other non-interest bearing current liabilities | 321.28 | 307.47 | 217.53 | 255.71 | 309.31 |
| Current liabilities total | 365.72 | 319.82 | 287.22 | 358.99 | 404.86 |
| Balance sheet total (liabilities) | 723.38 | 491.20 | 590.11 | 727.34 | 746.76 |
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.