Pignus Pro ApS
CVR number: 42413763
Kirkebakken 54, Karrebæk 4736 Karrebæksminde
info@pignus.pro
tel: 40411299
www.pignus.pro
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 825.20 | 1 085.53 | 253.22 |
| Employee benefit expenses | -1 574.92 | -1 026.16 | -73.61 |
| EBIT | 250.28 | 59.37 | 179.61 |
| Other financial income | 0.20 | 0.16 | |
| Other financial expenses | -1.32 | -8.76 | 0.04 |
| Pre-tax profit | 248.97 | 50.81 | 179.81 |
| Income taxes | -55.47 | -12.68 | -39.56 |
| Net earnings | 193.49 | 38.13 | 140.25 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 356.05 | 51.12 | 208.50 |
| Prepayments and accrued income | 45.14 | 23.11 | 29.13 |
| Current other receivables | 235.44 | 325.00 | 100.00 |
| Short term receivables total | 636.63 | 399.24 | 337.63 |
| Cash and bank deposits | 372.37 | 37.23 | 129.03 |
| Cash and cash equivalents | 372.37 | 37.23 | 129.03 |
| Balance sheet total (assets) | 1 009.00 | 436.47 | 466.66 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | - 200.00 | ||
| Retained earnings | 33.49 | 71.62 | |
| Profit of the financial year | 193.49 | 38.13 | 140.25 |
| Shareholders equity total | 233.49 | 111.62 | 51.87 |
| Provisions | 55.47 | ||
| Non-current liabilities total | |||
| Current trade creditors | 386.02 | 53.82 | 36.69 |
| Current owed to participating | 75.11 | 167.62 | 209.92 |
| Short-term deferred tax liabilities | 68.16 | 107.71 | |
| Other non-interest bearing current liabilities | 258.90 | 35.25 | 60.46 |
| Current liabilities total | 720.04 | 324.85 | 414.79 |
| Balance sheet total (liabilities) | 1 009.00 | 436.47 | 466.66 |
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.