Phillinor A/S — Credit Rating and Financial Key Figures
CVR number: 39002116
Tigervej 12, 4600 Køge
rui@phillinor.dk
tel: 40101117
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 528.87 | 2 748.71 | 4 026.63 | 3 654.11 | 3 093.24 |
| Employee benefit expenses | - 778.45 | -1 239.28 | -1 414.50 | -1 615.81 | -2 079.29 |
| Total depreciation | -20.00 | -30.00 | -30.00 | -10.00 | |
| EBIT | 750.43 | 1 489.43 | 2 582.13 | 2 008.29 | 1 003.96 |
| Other financial income | 2.63 | 254.99 | 448.69 | 20.03 | |
| Other financial expenses | - 184.52 | - 124.74 | - 161.06 | - 325.46 | - 348.77 |
| Pre-tax profit | 565.90 | 1 367.31 | 2 676.06 | 2 131.52 | 675.22 |
| Income taxes | - 130.46 | - 305.98 | - 598.42 | - 473.65 | - 154.86 |
| Net earnings | 435.44 | 1 061.34 | 2 077.64 | 1 657.87 | 520.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 70.00 | 40.00 | 10.00 | ||
| Tangible assets total | 70.00 | 40.00 | 10.00 | ||
| Other receivables | 20.00 | 23.80 | 24.46 | 25.42 | 103.66 |
| Investments total | 20.00 | 23.80 | 24.46 | 25.42 | 103.66 |
| Long term receivables total | |||||
| Finished products/goods | 3 043.44 | 2 466.54 | 3 636.14 | 5 456.53 | 2 914.53 |
| Inventories total | 3 043.44 | 2 466.54 | 3 636.14 | 5 456.53 | 2 914.53 |
| Current trade debtors | 1 027.22 | 161.90 | 2 552.22 | 3 123.12 | 6 724.00 |
| Prepayments and accrued income | 117.97 | 273.32 | 166.73 | 46.09 | 485.78 |
| Current other receivables | 266.61 | 354.98 | 149.70 | 767.59 | |
| Current deferred tax assets | 2.34 | 6.15 | 6.26 | ||
| Short term receivables total | 1 145.19 | 701.83 | 3 076.26 | 3 325.06 | 7 983.63 |
| Cash and bank deposits | 2 431.34 | 3 427.11 | 1 266.90 | 1 241.73 | 413.50 |
| Cash and cash equivalents | 2 431.34 | 3 427.11 | 1 266.90 | 1 241.73 | 413.50 |
| Balance sheet total (assets) | 6 639.97 | 6 689.27 | 8 043.77 | 10 058.74 | 11 415.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | |
| Other restricted equity | 13.08 | 108.65 | 10.86 | ||
| Retained earnings | 899.73 | 335.17 | 300.94 | 1 487.23 | 2 134.24 |
| Profit of the financial year | 435.44 | 1 061.34 | 2 077.64 | 1 657.87 | 520.36 |
| Shareholders equity total | 1 835.17 | 2 909.59 | 3 987.23 | 4 645.10 | 4 165.46 |
| Provisions | 0.55 | ||||
| Non-current liabilities total | |||||
| Advances received | 184.71 | ||||
| Current trade creditors | 1 675.14 | 1 388.75 | 1 086.14 | 2 929.26 | 3 699.07 |
| Current owed to group member | 2 002.23 | 169.11 | 891.34 | 1 537.13 | 1 895.85 |
| Short-term deferred tax liabilities | 130.46 | 305.43 | 601.30 | 477.47 | 154.97 |
| Other non-interest bearing current liabilities | 812.25 | 1 915.84 | 1 477.76 | 469.78 | 1 499.98 |
| Current liabilities total | 4 804.80 | 3 779.13 | 4 056.54 | 5 413.64 | 7 249.86 |
| Balance sheet total (liabilities) | 6 639.97 | 6 689.27 | 8 043.77 | 10 058.74 | 11 415.32 |
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.