PHARMAVIT ApS — Credit Rating and Financial Key Figures
CVR number: 29316775
Frederiksværkvej 142, Ramløse 3200 Helsinge
Income statement (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 463.83 | 765.79 | 889.30 | 1 154.79 | 215.70 |
| Employee benefit expenses | - 325.33 | - 433.74 | - 629.29 | - 761.88 | |
| Total depreciation | -6.57 | -5.86 | -4.34 | -0.25 | |
| EBIT | 131.93 | 326.19 | 264.35 | 392.66 | 215.70 |
| Other financial income | 6.81 | 10.02 | 50.10 | 126.99 | |
| Other financial expenses | -27.55 | -95.58 | -39.84 | - 124.16 | -7.19 |
| Net income from associates (fin.) | 39.48 | 319.24 | 333.77 | 460.43 | 3 097.48 |
| Pre-tax profit | 150.67 | 559.88 | 558.28 | 779.03 | 3 432.97 |
| Income taxes | -24.45 | -60.37 | -49.64 | -71.18 | -76.35 |
| Net earnings | 126.22 | 499.51 | 508.64 | 707.85 | 3 356.62 |
Assets (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 21.94 | 16.08 | 0.25 | ||
| Tangible assets total | 21.94 | 16.08 | 0.25 | ||
| Holdings in group member companies | 311.35 | 635.25 | 940.61 | 1 366.47 | |
| Participating interests | 26.96 | 22.30 | 50.71 | 85.27 | 49.22 |
| Investments total | 338.31 | 657.55 | 991.31 | 1 451.74 | 49.22 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 307.87 | 1 418.91 | 2 170.62 | 509.83 | 147.82 |
| Current amounts owed by group member comp. | 202.09 | 225.76 | 3 145.23 | 200.47 | |
| Prepayments and accrued income | 3.51 | ||||
| Current other receivables | 12.10 | 6.89 | |||
| Short term receivables total | 1 522.07 | 1 648.18 | 2 170.62 | 3 661.96 | 348.29 |
| Cash and bank deposits | 0.18 | 72.77 | 22.70 | 2.02 | 84.71 |
| Cash and cash equivalents | 0.18 | 72.77 | 22.70 | 2.02 | 84.71 |
| Balance sheet total (assets) | 1 882.49 | 2 394.58 | 3 184.88 | 5 115.73 | 482.22 |
Equity and liabilities (kEUR)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 16.76 | 16.76 | 16.76 | 16.76 | 16.76 |
| Shares repurchased | 5 600.00 | ||||
| Other reserves | 314.31 | 633.55 | 967.31 | 1 427.74 | -5 556.78 |
| Retained earnings | 466.43 | 273.41 | 439.15 | 487.36 | -3 020.26 |
| Profit of the financial year | 126.22 | 499.51 | 508.64 | 707.85 | 3 356.62 |
| Shareholders equity total | 923.71 | 1 423.23 | 1 931.86 | 2 639.71 | 396.34 |
| Provisions | 0.77 | 0.49 | 1.45 | ||
| Non-current trade creditors | 5.47 | ||||
| Non-current liabilities total | 5.47 | ||||
| Current loans from credit institutions | 304.78 | 338.30 | 574.36 | 1 521.93 | |
| Advances received | 67.14 | 215.41 | |||
| Current trade creditors | 615.04 | 404.59 | 80.28 | 54.40 | 13.42 |
| Current owed to group member | 292.97 | ||||
| Short-term deferred tax liabilities | 13.66 | 54.77 | 40.89 | 58.23 | 54.02 |
| Other non-interest bearing current liabilities | 24.54 | 101.05 | 14.12 | 0.16 | 18.44 |
| Accruals and deferred income | 5.00 | 33.55 | 835.83 | ||
| Current liabilities total | 958.01 | 970.86 | 1 251.57 | 2 470.54 | 85.89 |
| Balance sheet total (liabilities) | 1 882.49 | 2 394.58 | 3 184.88 | 5 115.73 | 482.22 |
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.