PROLON CONTROL SYSTEMS ApS
CVR number: 19643808
Herstedvang 8, 2620 Albertslund
info@prolon.dk
tel: 43668061
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 770.25 | 1 176.80 | 1 941.51 | 2 411.11 | 2 293.59 |
| Employee benefit expenses | - 276.96 | - 500.76 | -1 206.00 | -1 639.26 | -1 726.00 |
| Total depreciation | - 266.08 | - 304.48 | - 498.64 | - 452.20 | - 467.15 |
| EBIT | 227.22 | 371.56 | 236.86 | 319.65 | 100.44 |
| Other financial income | 0.36 | 5.30 | 5.26 | 2.91 | |
| Other financial expenses | - 154.13 | - 176.26 | -69.85 | -76.90 | -55.65 |
| Pre-tax profit | 73.45 | 195.30 | 172.32 | 248.00 | 47.69 |
| Income taxes | -16.81 | -15.20 | -31.10 | -39.38 | -4.72 |
| Net earnings | 56.64 | 180.11 | 141.21 | 208.63 | 42.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 1 747.38 | 1 923.09 | 1 541.72 | 1 325.29 | 1 268.01 |
| Intangible assets total | 1 747.38 | 1 923.09 | 1 541.72 | 1 325.29 | 1 268.01 |
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 11.18 | 10.72 | 15.50 | 20.76 | |
| Non-current other receivables | 16.90 | 17.40 | 17.40 | 17.40 | 17.40 |
| Long term receivables total | 28.08 | 28.12 | 32.90 | 38.16 | 17.40 |
| Finished products/goods | 1 042.92 | 1 028.96 | 947.64 | 827.46 | 754.11 |
| Inventories total | 1 042.92 | 1 028.96 | 947.64 | 827.46 | 754.11 |
| Current trade debtors | 641.97 | 274.62 | 1 013.88 | 1 153.25 | 671.15 |
| Current amounts owed by group member comp. | 50.07 | 107.07 | 152.07 | 276.66 | 277.66 |
| Prepayments and accrued income | 8.04 | 22.50 | 22.55 | 22.55 | 22.55 |
| Current other receivables | 25.01 | ||||
| Short term receivables total | 700.07 | 404.19 | 1 188.50 | 1 452.46 | 996.37 |
| Cash and bank deposits | 4.28 | 4.28 | 4.28 | 4.45 | 248.51 |
| Cash and cash equivalents | 4.28 | 4.28 | 4.28 | 4.45 | 248.51 |
| Balance sheet total (assets) | 3 522.74 | 3 388.65 | 3 715.05 | 3 647.82 | 3 284.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 155.50 | 155.50 | 155.50 | 155.50 | 155.50 |
| Shares repurchased | 50.00 | 33.46 | |||
| Other reserves | 1 138.66 | 1 155.39 | 975.10 | 882.09 | 913.23 |
| Retained earnings | - 771.53 | - 731.63 | - 371.22 | - 187.00 | -42.97 |
| Profit of the financial year | 56.64 | 180.11 | 141.21 | 208.63 | 42.97 |
| Shareholders equity total | 579.27 | 759.38 | 900.59 | 1 109.22 | 1 102.19 |
| Provisions | 102.08 | 117.28 | 148.38 | 187.75 | 192.48 |
| Non-current liabilities total | |||||
| Current bonds | 1 529.52 | 1 493.52 | |||
| Current loans from credit institutions | 685.55 | 286.73 | 278.07 | 384.91 | |
| Current trade creditors | 1 000.46 | 702.45 | 527.93 | 436.41 | 496.21 |
| Other non-interest bearing current liabilities | 1 155.39 | 1 522.82 | 1 860.08 | ||
| Current liabilities total | 2 841.40 | 2 512.00 | 2 666.08 | 2 350.85 | 1 989.73 |
| Balance sheet total (liabilities) | 3 522.74 | 3 388.65 | 3 715.05 | 3 647.82 | 3 284.40 |
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.