pudserfordig ApS
CVR number: 41503173
Tunneldal 21, 6330 Padborg
lone@pudserfordig.dk
tel: 50650004
www.pudserfordig.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 269.73 | 362.58 | 835.70 |
| Employee benefit expenses | - 204.46 | - 280.09 | - 659.44 |
| Total depreciation | -17.07 | -23.76 | -32.51 |
| EBIT | 48.20 | 58.72 | 143.75 |
| Other financial expenses | -3.53 | -0.98 | -1.33 |
| Pre-tax profit | 44.67 | 57.74 | 142.42 |
| Income taxes | -10.64 | -13.33 | -31.49 |
| Net earnings | 34.03 | 44.40 | 110.93 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 93.01 | 121.70 | 89.19 |
| Tangible assets total | 93.01 | 121.70 | 89.19 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 17.39 | ||
| Short term receivables total | 17.39 | ||
| Cash and bank deposits | 35.38 | 125.11 | 319.49 |
| Cash and cash equivalents | 35.38 | 125.11 | 319.49 |
| Balance sheet total (assets) | 128.39 | 246.81 | 426.08 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 34.03 | 78.44 | |
| Profit of the financial year | 34.03 | 44.40 | 110.93 |
| Shareholders equity total | 74.03 | 118.44 | 229.37 |
| Provisions | 2.30 | 4.50 | 2.90 |
| Non-current liabilities total | |||
| Current trade creditors | 10.33 | 10.33 | 6.50 |
| Short-term deferred tax liabilities | 8.34 | 11.13 | 29.09 |
| Other non-interest bearing current liabilities | 33.39 | 102.42 | 158.23 |
| Current liabilities total | 52.06 | 123.88 | 193.81 |
| Balance sheet total (liabilities) | 128.39 | 246.81 | 426.08 |
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.