PMC ENTREPRISE ApS — Credit Rating and Financial Key Figures
CVR number: 29151547
Højeloft Vænge 38, 3500 Værløse
pmc@pmc_e.dk
tel: 20208040
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 1 299.60 | 901.80 | 295.79 |
Costs of manufacturing | - 892.91 | - 614.75 | - 599.96 |
Gross profit | 406.69 | 287.05 | - 304.16 |
Costs of management | -67.58 | -42.21 | -30.35 |
Costs of distribution | -69.78 | -40.05 | -19.57 |
Other operating expenses | -50.00 | -23.20 | |
EBIT | 219.33 | 181.58 | - 354.08 |
Other financial income | 4.20 | 2.50 | 0.78 |
Other financial expenses | -0.51 | -0.20 | -0.01 |
Pre-tax profit | 223.01 | 183.87 | - 353.32 |
Income taxes | -62.91 | -48.30 | -6.10 |
Net earnings | 160.10 | 135.56 | - 359.42 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 15.35 | 11.52 | |
Tangible assets total | 15.35 | 11.52 | |
Investments total | |||
Deferred tax assets | 8.13 | 6.10 | |
Long term receivables total | 8.13 | 6.10 | |
Inventories total | |||
Current other receivables | 0.16 | 0.16 | 0.16 |
Short term receivables total | 0.16 | 0.16 | 0.16 |
Cash and bank deposits | 2 244.14 | 1 845.03 | 856.99 |
Cash and cash equivalents | 2 244.14 | 1 845.03 | 856.99 |
Balance sheet total (assets) | 2 267.78 | 1 862.80 | 857.15 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 |
Shares repurchased | 103.40 | 600.00 | 108.00 |
Retained earnings | 1 283.90 | 844.00 | 871.57 |
Profit of the financial year | 160.10 | 135.56 | - 359.42 |
Shareholders equity total | 1 672.40 | 1 704.57 | 745.15 |
Non-current liabilities total | |||
Current trade creditors | 0.09 | ||
Current owed to participating | 13.10 | 11.52 | 9.16 |
Short-term deferred tax liabilities | 56.98 | 46.27 | |
Other non-interest bearing current liabilities | 374.01 | 100.45 | 102.84 |
Accruals and deferred income | 151.20 | ||
Current liabilities total | 595.38 | 158.23 | 112.00 |
Balance sheet total (liabilities) | 2 267.78 | 1 862.80 | 857.15 |
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.