Pyrotechnica ApS — Credit Rating and Financial Key Figures
CVR number: 34616833
Vestagervej 15, Ganløse 3660 Stenløse
tel: 29700742
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 539.12 | 415.65 | - 214.60 | 492.35 | 400.38 |
| Employee benefit expenses | -50.31 | -9.48 | - 174.96 | - 179.18 | - 391.43 |
| Total depreciation | -21.25 | -21.25 | - 104.96 | -21.25 | -21.25 |
| EBIT | 467.56 | 384.92 | - 494.51 | 291.92 | -12.29 |
| Other financial expenses | -19.92 | -2.16 | -2.79 | -51.14 | -22.91 |
| Pre-tax profit | 447.63 | 382.76 | - 497.30 | 240.78 | -35.20 |
| Income taxes | -90.80 | -84.96 | |||
| Net earnings | 356.83 | 297.80 | - 497.30 | 240.78 | -35.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 85.00 | 63.75 | 42.50 | 21.25 | |
| Tangible assets total | 85.00 | 63.75 | 42.50 | 21.25 | |
| Investments total | 12.50 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 109.61 | 599.44 | 74.04 | 103.40 | 21.14 |
| Current amounts owed by group member comp. | 584.42 | 784.42 | 1 039.42 | 826.64 | 744.18 |
| Current other receivables | 135.32 | 135.32 | |||
| Short term receivables total | 829.35 | 1 519.18 | 1 113.46 | 930.04 | 765.31 |
| Cash and bank deposits | 294.08 | 274.14 | 205.24 | 162.15 | 165.46 |
| Cash and cash equivalents | 294.08 | 274.14 | 205.24 | 162.15 | 165.46 |
| Balance sheet total (assets) | 1 208.43 | 1 857.07 | 1 361.20 | 1 113.44 | 943.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 283.12 | 639.95 | 937.91 | 452.64 | 671.39 |
| Profit of the financial year | 356.83 | 297.80 | - 497.30 | 240.78 | -35.20 |
| Shareholders equity total | 719.95 | 1 017.75 | 520.61 | 773.42 | 716.19 |
| Provisions | 1.18 | 1.18 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 25.00 | ||||
| Current owed to participating | 86.45 | 86.45 | 87.38 | 78.15 | |
| Short-term deferred tax liabilities | 61.63 | 146.59 | 139.90 | 117.90 | |
| Other non-interest bearing current liabilities | 400.67 | 605.10 | 614.24 | 134.73 | 148.93 |
| Current liabilities total | 487.30 | 838.15 | 840.59 | 340.02 | 227.07 |
| Balance sheet total (liabilities) | 1 208.43 | 1 857.07 | 1 361.20 | 1 113.44 | 943.27 |
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.