Poster & Frame Art Group ApS — Credit Rating and Financial Key Figures
CVR number: 38152807
Hørsvinget 3, Klovtofte 2630 Taastrup
kontakt@novictus.com
tel: 21343284
www.novictus.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 533.70 | 15 342.31 | 17 844.21 | 21 848.98 | 23 554.38 |
| Employee benefit expenses | -5 553.91 | -9 967.07 | -12 890.25 | -17 265.21 | -21 526.85 |
| Total depreciation | - 418.22 | - 420.17 | - 501.14 | -1 241.93 | -1 414.75 |
| EBIT | 1 561.58 | 4 955.07 | 4 452.82 | 3 341.84 | 612.78 |
| Other financial income | 19.27 | 3.52 | 15.02 | 48.58 | |
| Other financial expenses | -17.93 | - 142.13 | - 129.35 | - 243.80 | - 357.69 |
| Reduction non-current investment assets | -6.08 | ||||
| Pre-tax profit | 1 543.65 | 4 832.21 | 4 327.00 | 3 106.98 | 303.67 |
| Income taxes | - 226.63 | -1 087.99 | -1 017.93 | - 293.85 | - 213.42 |
| Net earnings | 1 317.02 | 3 744.23 | 3 309.07 | 2 813.13 | 90.25 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 6.02 | 658.35 | |||
| Goodwill | 495.41 | 392.24 | 469.06 | 4 271.65 | 3 880.11 |
| Intangible assets total | 495.41 | 392.24 | 469.06 | 4 277.67 | 4 538.46 |
| Buildings | 149.71 | 169.86 | |||
| Machinery and equipment | 647.42 | 479.79 | 597.68 | 285.08 | 4 875.05 |
| Tangible assets total | 647.42 | 479.79 | 597.68 | 434.78 | 5 044.91 |
| Holdings in group member companies | 110.00 | 58.74 | 5 481.22 | 7.45 | |
| Investments total | 458.67 | 407.41 | 6 485.99 | 1 907.51 | 1 726.74 |
| Long term receivables total | |||||
| Raw materials and consumables | 5 160.95 | 4 704.65 | |||
| Finished products/goods | 1 533.51 | 3 113.30 | 5 141.37 | 3 650.80 | 5 240.15 |
| Inventories total | 1 533.51 | 3 113.30 | 5 141.37 | 8 811.75 | 9 944.80 |
| Current trade debtors | 1 670.04 | 4 233.74 | 2 023.49 | 9 007.54 | 7 149.57 |
| Current amounts owed by group member comp. | 1 642.02 | 2 006.53 | |||
| Prepayments and accrued income | 102.04 | 79.22 | 577.64 | 632.83 | |
| Current other receivables | 728.27 | 1 987.28 | 795.36 | 137.99 | 372.46 |
| Current deferred tax assets | 63.11 | 190.12 | 154.94 | 188.10 | 308.80 |
| Short term receivables total | 2 563.46 | 6 411.13 | 4 695.03 | 9 911.26 | 10 470.19 |
| Cash and bank deposits | 2 076.70 | 2 928.30 | 1 974.38 | 3 473.57 | 2 879.60 |
| Cash and cash equivalents | 2 076.70 | 2 928.30 | 1 974.38 | 3 473.57 | 2 879.60 |
| Balance sheet total (assets) | 7 775.17 | 13 732.16 | 19 363.50 | 28 816.55 | 34 604.69 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 52.99 | 52.99 | 52.99 |
| Shares repurchased | 300.00 | 300.00 | 300.00 | ||
| Other reserves | 4.69 | 513.51 | |||
| Retained earnings | 160.89 | 1 177.91 | 9 447.75 | 11 510.64 | 13 814.94 |
| Profit of the financial year | 1 317.02 | 3 744.23 | 3 309.07 | 2 813.13 | 90.25 |
| Shareholders equity total | 1 827.91 | 5 272.14 | 13 109.81 | 14 381.45 | 14 471.70 |
| Provisions | 11.92 | ||||
| Non-current leasing loans | 3 769.91 | ||||
| Non-current liabilities total | 3 769.91 | ||||
| Current loans from credit institutions | 2 312.75 | ||||
| Advances received | 11.68 | 151.12 | |||
| Current trade creditors | 2 286.82 | 4 227.51 | 2 466.57 | 7 383.62 | 7 556.89 |
| Current owed to participating | 5.86 | 218.01 | 2 003.37 | 1 830.74 | |
| Current owed to group member | 651.11 | ||||
| Short-term deferred tax liabilities | 360.68 | 797.99 | 880.76 | ||
| Other non-interest bearing current liabilities | 3 231.18 | 3 428.66 | 2 025.57 | 4 896.99 | 4 650.77 |
| Accruals and deferred income | 68.58 | ||||
| Current liabilities total | 5 947.26 | 8 460.02 | 6 253.69 | 14 435.10 | 16 351.16 |
| Balance sheet total (liabilities) | 7 775.17 | 13 732.16 | 19 363.50 | 28 816.55 | 34 604.69 |
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.