PANORAMA BIOGRAFERNE VED LILLEBÆLT ApS
CVR number: 32471730
Prinsessegade 55, 7000 Fredericia
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 201.35 | 1 721.93 | 1 893.29 | 2 350.05 | 1 845.94 |
| Employee benefit expenses | -1 804.80 | -1 569.04 | -1 596.13 | -1 962.25 | -2 176.59 |
| Other operating expenses | -75.00 | -75.58 | |||
| Total depreciation | - 186.35 | - 228.99 | - 296.15 | - 182.39 | - 137.07 |
| EBIT | 1 210.21 | -76.10 | 1.02 | 130.41 | - 543.29 |
| Other financial income | 28.38 | ||||
| Other financial expenses | -43.64 | -64.20 | -88.91 | - 142.11 | - 116.36 |
| Pre-tax profit | 1 166.57 | - 140.30 | -87.89 | -11.70 | - 631.27 |
| Income taxes | - 266.91 | 25.50 | 15.78 | 2.45 | 139.08 |
| Net earnings | 899.66 | - 114.80 | -72.12 | -9.25 | - 492.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 73.62 | 26.53 | |||
| Machinery and equipment | 270.31 | 801.59 | 850.67 | 690.50 | 582.77 |
| Tangible assets total | 343.93 | 828.12 | 850.67 | 690.50 | 582.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 125.95 | 75.73 | 142.46 | 86.30 | 202.89 |
| Inventories total | 125.95 | 75.73 | 142.46 | 86.30 | 202.89 |
| Current trade debtors | 266.28 | 52.88 | 174.84 | 201.77 | 199.26 |
| Current amounts owed by group member comp. | 1 011.48 | 949.45 | 907.96 | 484.79 | 423.68 |
| Prepayments and accrued income | 118.26 | 104.90 | 55.89 | 93.02 | 6.06 |
| Current other receivables | 187.96 | 471.97 | 324.49 | 309.76 | 254.35 |
| Current deferred tax assets | 3.83 | 19.60 | 22.05 | 161.13 | |
| Short term receivables total | 1 583.98 | 1 583.03 | 1 482.79 | 1 111.39 | 1 044.48 |
| Cash and bank deposits | 509.00 | 331.23 | 10.00 | 544.50 | 10.00 |
| Cash and cash equivalents | 509.00 | 331.23 | 10.00 | 544.50 | 10.00 |
| Balance sheet total (assets) | 2 562.85 | 2 818.10 | 2 485.91 | 2 432.69 | 1 840.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 125.00 | 100.00 | 120.00 | ||
| Retained earnings | -71.08 | 728.58 | 493.78 | 421.66 | 412.41 |
| Profit of the financial year | 899.66 | - 114.80 | -72.12 | -9.25 | - 492.19 |
| Shareholders equity total | 1 078.58 | 838.78 | 666.66 | 537.41 | 45.22 |
| Provisions | 23.54 | ||||
| Non-current loans from credit institutions | 349.87 | 249.92 | 146.69 | 42.14 | |
| Non-current liabilities total | 349.87 | 249.92 | 146.69 | 42.14 | |
| Current loans from credit institutions | 120.00 | 187.28 | 120.00 | 397.66 | |
| Current trade creditors | 447.89 | 473.62 | 460.64 | 635.64 | 494.24 |
| Current owed to participating | 4.13 | 4.13 | |||
| Current owed to group member | 2.27 | ||||
| Short-term deferred tax liabilities | 251.78 | 1.87 | |||
| Other non-interest bearing current liabilities | 471.36 | 703.40 | 537.70 | 460.98 | 395.34 |
| Accruals and deferred income | 289.70 | 328.30 | 379.57 | 527.84 | 465.54 |
| Current liabilities total | 1 460.73 | 1 629.46 | 1 569.33 | 1 748.59 | 1 752.78 |
| Balance sheet total (liabilities) | 2 562.85 | 2 818.10 | 2 485.91 | 2 432.69 | 1 840.14 |
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.