PRETEC DANMARK A/S — Credit Rating and Financial Key Figures
CVR number: 30075099
Ådalen 6, 4600 Køge
tel: 56662421
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 784.93 | 6 761.34 | 7 676.53 | 8 741.59 | 11 529.15 |
Employee benefit expenses | -4 203.58 | -4 912.96 | -5 285.48 | -5 671.84 | -6 828.93 |
Total depreciation | - 341.21 | - 363.98 | - 376.39 | - 398.23 | - 410.14 |
EBIT | 2 240.13 | 1 484.40 | 2 014.66 | 2 671.53 | 4 290.08 |
Other financial income | 0.90 | 0.90 | |||
Other financial expenses | - 291.78 | - 197.16 | - 264.03 | - 274.51 | - 550.68 |
Pre-tax profit | 1 948.36 | 1 287.24 | 1 750.63 | 2 397.92 | 3 740.30 |
Income taxes | - 436.54 | - 298.71 | - 403.68 | - 540.65 | - 918.30 |
Net earnings | 1 511.81 | 988.53 | 1 346.95 | 1 857.27 | 2 822.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 6 811.19 | 6 751.46 | 6 691.72 | 6 631.99 | 6 572.25 |
Machinery and equipment | 3 578.04 | 3 436.64 | 3 387.61 | 3 370.67 | 3 065.26 |
Tangible assets total | 10 389.23 | 10 188.10 | 10 079.33 | 10 002.65 | 9 637.51 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 12 242.58 | 12 860.20 | 15 446.48 | 18 127.86 | 18 055.19 |
Inventories total | 12 242.58 | 12 860.20 | 15 446.48 | 18 127.86 | 18 055.19 |
Current trade debtors | 857.11 | 1 677.90 | 2 591.22 | 5 653.68 | 8 110.35 |
Current amounts owed by group member comp. | 5.42 | 119.48 | 57.35 | 38.43 | 165.03 |
Prepayments and accrued income | 37.28 | 37.28 | |||
Current other receivables | 62.11 | ||||
Current deferred tax assets | 93.95 | ||||
Short term receivables total | 956.48 | 1 896.76 | 2 685.84 | 5 692.10 | 8 275.38 |
Balance sheet total (assets) | 23 588.29 | 24 945.06 | 28 211.65 | 33 822.62 | 35 968.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Shares repurchased | 1 000.00 | ||||
Retained earnings | 9 098.06 | 10 609.88 | 11 598.41 | 12 945.35 | 13 802.62 |
Profit of the financial year | 1 511.81 | 988.53 | 1 346.95 | 1 857.27 | 2 822.00 |
Shareholders equity total | 12 609.88 | 13 598.41 | 14 945.35 | 16 802.62 | 19 624.63 |
Provisions | 1 153.55 | 1 028.87 | 875.33 | 796.55 | 707.25 |
Non-current owed to group member | 3 000.00 | 2 000.00 | |||
Non-current other liabilities | 104.57 | 398.92 | 283.19 | 283.19 | 283.19 |
Non-current liabilities total | 104.57 | 398.92 | 283.19 | 3 283.19 | 2 283.19 |
Current loans from credit institutions | 8 223.65 | 6 804.01 | 8 771.03 | 6 218.49 | 5 389.67 |
Current trade creditors | 628.14 | 1 026.70 | 1 648.06 | 2 628.28 | 2 289.84 |
Current owed to group member | 8.27 | 61.09 | 61.04 | 1 906.11 | 2 469.65 |
Short-term deferred tax liabilities | 153.28 | 353.56 | 465.42 | 811.61 | |
Other non-interest bearing current liabilities | 860.24 | 1 873.77 | 1 274.09 | 1 721.95 | 2 392.25 |
Current liabilities total | 9 720.30 | 9 918.85 | 12 107.78 | 12 940.25 | 13 353.03 |
Balance sheet total (liabilities) | 23 588.29 | 24 945.06 | 28 211.65 | 33 822.62 | 35 968.08 |
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.