PRIMA-VENT A/S — Credit Rating and Financial Key Figures
CVR number: 51417410
Energivej 9, 6700 Esbjerg
pv@prima-vent.dk
tel: 76109700
Prima-vent A/S
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 621.38 | 19 587.62 | 19 389.48 | 19 892.25 | 20 936.73 |
| Employee benefit expenses | -13 064.45 | -15 255.04 | -15 630.82 | -16 071.30 | -15 351.54 |
| Total depreciation | - 216.68 | - 265.40 | - 365.37 | - 443.83 | - 569.92 |
| EBIT | 340.25 | 4 067.18 | 3 393.30 | 3 377.12 | 5 015.27 |
| Other financial income | 1.18 | 0.60 | 6.95 | 71.48 | 70.43 |
| Other financial expenses | -85.96 | -56.97 | -33.11 | -50.58 | -66.73 |
| Reduction non-current investment assets | - 650.00 | ||||
| Net income from associates (fin.) | - 200.00 | - 200.00 | |||
| Pre-tax profit | 255.47 | 3 160.82 | 3 367.14 | 3 398.03 | 4 818.97 |
| Income taxes | -66.86 | - 742.72 | - 739.93 | - 752.04 | -1 206.79 |
| Net earnings | 188.61 | 2 418.10 | 2 627.21 | 2 645.99 | 3 612.18 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 731.33 | 590.93 | 970.57 | 1 418.86 | 1 071.93 |
| Tangible assets total | 731.33 | 590.93 | 970.57 | 1 418.86 | 1 071.93 |
| Participating interests | 200.00 | 100.00 | 500.00 | ||
| Investments total | 200.00 | 100.00 | 500.00 | ||
| Non-curr. owed by particip. interest comp. | 650.00 | 200.00 | |||
| Long term receivables total | 650.00 | 200.00 | |||
| Raw materials and consumables | 9 005.26 | 10 293.38 | 9 532.83 | 8 952.06 | 9 520.44 |
| Advance payments | 527.44 | ||||
| Inventories total | 9 532.70 | 10 293.38 | 9 532.83 | 8 952.06 | 9 520.44 |
| Current trade debtors | 5 594.12 | 6 159.66 | 2 819.22 | 10 199.43 | 5 915.09 |
| Current owed by particip. interest comp. | 26.28 | 236.78 | 6.00 | ||
| Prepayments and accrued income | 362.86 | 366.67 | 462.16 | 366.67 | 530.67 |
| Current other receivables | 3 144.24 | 2 895.96 | 2 041.29 | 3 453.57 | 3 436.93 |
| Short term receivables total | 9 127.49 | 9 659.07 | 5 322.67 | 14 025.67 | 9 882.69 |
| Cash and bank deposits | 1 129.67 | 2 950.62 | 3 245.45 | 1 176.75 | 1 325.32 |
| Cash and cash equivalents | 1 129.67 | 2 950.62 | 3 245.45 | 1 176.75 | 1 325.32 |
| Balance sheet total (assets) | 21 371.20 | 23 494.01 | 19 071.53 | 25 873.34 | 22 300.38 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 2 000.00 | 4 000.00 | 2 600.00 | 3 200.00 | |
| Other reserves | -2 000.00 | ||||
| Retained earnings | 5 497.80 | 3 686.40 | 2 104.50 | 2 131.71 | 1 577.70 |
| Profit of the financial year | 188.61 | 2 418.10 | 2 627.21 | 2 645.99 | 3 612.18 |
| Shareholders equity total | 8 686.40 | 11 104.50 | 9 731.71 | 10 377.70 | 11 389.88 |
| Provisions | 232.00 | 478.00 | 833.00 | 517.49 | 2 171.50 |
| Non-current other liabilities | 1 151.30 | 945.90 | 663.59 | ||
| Non-current deferred tax liabilities | 1 311.97 | 1 115.07 | |||
| Non-current liabilities total | 1 311.97 | 1 115.07 | 1 151.30 | 945.90 | 663.59 |
| Advances received | 4 776.21 | 4 670.53 | 2 098.55 | ||
| Current trade creditors | 3 215.47 | 2 335.52 | 1 976.81 | 1 744.81 | 3 070.46 |
| Current owed to participating | 915.12 | 368.75 | |||
| Short-term deferred tax liabilities | 142.86 | 896.58 | 784.93 | 581.55 | 753.52 |
| Other non-interest bearing current liabilities | 3 006.29 | 2 893.79 | 2 495.23 | 3 269.28 | 1 819.00 |
| Accruals and deferred income | 7 521.49 | 2 063.69 | |||
| Current liabilities total | 11 140.83 | 10 796.43 | 7 355.52 | 14 032.25 | 8 075.41 |
| Balance sheet total (liabilities) | 21 371.20 | 23 494.01 | 19 071.53 | 25 873.34 | 22 300.38 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.