Pact Trade A/S — Credit Rating and Financial Key Figures
CVR number: 40062351
Rugvænget 5 D, 4200 Slagelse
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 967.14 | 1 049.69 | 3 961.36 | 4 390.09 | 5 456.06 |
| Employee benefit expenses | - 965.94 | -4 195.02 | -5 112.15 | -5 280.56 | -4 918.51 |
| Other operating expenses | -15.70 | ||||
| Total depreciation | - 213.92 | - 259.25 | - 257.29 | - 250.11 | -89.89 |
| EBIT | -2 147.01 | -3 404.58 | -1 408.08 | -1 156.29 | 447.66 |
| Other financial income | 0.36 | 123.54 | 179.56 | 18.23 | |
| Other financial expenses | - 225.77 | - 605.92 | - 655.89 | -1 075.38 | - 413.41 |
| Pre-tax profit | -2 372.77 | -4 010.14 | -1 940.43 | -2 052.11 | 52.48 |
| Income taxes | 515.19 | 874.52 | 403.98 | 441.23 | -14.34 |
| Net earnings | -1 857.58 | -3 135.61 | -1 536.45 | -1 610.88 | 38.15 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 685.62 | 480.68 | 275.74 | 70.80 | 19.20 |
| Goodwill | 148.21 | 126.79 | 105.36 | 83.93 | 62.50 |
| Intangible assets total | 833.84 | 607.47 | 381.10 | 154.73 | 81.69 |
| Buildings | 12.35 | 8.45 | 4.55 | 0.65 | |
| Machinery and equipment | 102.06 | 73.08 | 58.98 | 40.81 | 24.61 |
| Tangible assets total | 114.41 | 81.53 | 63.53 | 41.46 | 24.61 |
| Investments total | 47.40 | 47.40 | 47.40 | 47.40 | 47.40 |
| Long term receivables total | |||||
| Finished products/goods | 3 162.73 | 5 655.24 | 5 194.47 | 4 984.82 | 4 999.78 |
| Inventories total | 3 162.73 | 5 655.24 | 5 194.47 | 4 984.82 | 4 999.78 |
| Current trade debtors | 104.51 | 788.44 | 706.98 | 1 145.75 | 908.74 |
| Prepayments and accrued income | 86.25 | 44.56 | 30.16 | 5.15 | 0.54 |
| Current other receivables | 183.71 | 9.60 | 62.30 | 338.66 | 1 154.68 |
| Current deferred tax assets | 749.48 | 1 583.46 | 1 901.33 | 2 189.19 | 2 179.72 |
| Short term receivables total | 1 123.95 | 2 426.06 | 2 700.76 | 3 678.75 | 4 243.68 |
| Cash and bank deposits | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Cash and cash equivalents | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Balance sheet total (assets) | 5 332.33 | 8 867.70 | 8 437.26 | 8 957.16 | 9 447.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Retained earnings | - 948.76 | -2 806.34 | -5 941.95 | -7 478.41 | -9 089.28 |
| Profit of the financial year | -1 857.58 | -3 135.61 | -1 536.45 | -1 610.88 | 38.15 |
| Shareholders equity total | -1 306.34 | -4 441.95 | -5 978.41 | -7 589.28 | -7 551.14 |
| Non-current owed to group member | 10 000.00 | 11 000.00 | |||
| Non-current liabilities total | 10 000.00 | 11 000.00 | |||
| Current loans from credit institutions | 670.64 | 4 332.22 | 3 622.38 | 3 888.07 | 3 595.42 |
| Current trade creditors | 1 589.95 | 936.89 | 361.19 | 319.04 | 936.85 |
| Current owed to participating | 2.90 | 1.44 | 0.74 | 0.71 | |
| Current owed to group member | 4 193.38 | 7 176.96 | 8 972.89 | 1 299.16 | 641.09 |
| Other non-interest bearing current liabilities | 184.70 | 860.69 | 1 457.75 | 1 039.43 | 824.24 |
| Current liabilities total | 6 638.67 | 13 309.65 | 14 415.66 | 6 546.44 | 5 998.30 |
| Balance sheet total (liabilities) | 5 332.33 | 8 867.70 | 8 437.26 | 8 957.16 | 9 447.17 |
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.