PAPSNEDKEREN ApS
CVR number: 31848121
Holstedvej 64, Bolbro 5200 Odense V
tel: 66134290
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 604.71 | 595.62 | 606.95 | 649.29 | 495.43 |
| Employee benefit expenses | - 574.10 | - 509.96 | - 530.73 | - 558.37 | - 677.10 |
| EBIT | 30.61 | 85.66 | 76.22 | 90.92 | - 181.66 |
| Other financial income | 0.26 | 2.84 | 0.30 | ||
| Other financial expenses | -0.48 | -4.03 | -1.69 | ||
| Pre-tax profit | 30.87 | 85.18 | 79.06 | 86.89 | - 183.05 |
| Income taxes | -19.54 | -17.82 | -20.48 | 36.15 | |
| Net earnings | 30.87 | 65.63 | 61.24 | 66.40 | - 146.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 7.50 | 7.50 | 7.50 | ||
| Investments total | 7.50 | 7.50 | 7.50 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 91.28 | 56.31 | 133.91 | 40.00 | 38.07 |
| Prepayments and accrued income | 3.15 | 2.44 | 2.44 | 2.50 | 2.50 |
| Current deferred tax assets | 36.15 | ||||
| Short term receivables total | 94.43 | 58.76 | 136.35 | 42.50 | 76.73 |
| Cash and bank deposits | 108.97 | 350.65 | 139.04 | 286.34 | 59.98 |
| Cash and cash equivalents | 108.97 | 350.65 | 139.04 | 286.34 | 59.98 |
| Balance sheet total (assets) | 203.40 | 409.40 | 282.89 | 336.34 | 144.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 30.87 | 65.63 | 61.24 | 66.40 | |
| Retained earnings | -30.87 | -65.63 | -61.24 | -66.40 | |
| Profit of the financial year | 30.87 | 65.63 | 61.24 | 66.40 | - 146.89 |
| Shareholders equity total | 110.87 | 145.63 | 141.24 | 146.40 | -66.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.31 | 10.27 | |||
| Current owed to participating | 0.28 | ||||
| Current owed to group member | 0.28 | 19.82 | 58.12 | 32.12 | |
| Short-term deferred tax liabilities | 19.54 | 17.82 | |||
| Other non-interest bearing current liabilities | 92.25 | 243.95 | 103.70 | 131.81 | 168.70 |
| Current liabilities total | 92.53 | 263.77 | 141.65 | 189.93 | 211.10 |
| Balance sheet total (liabilities) | 203.40 | 409.40 | 282.89 | 336.34 | 144.21 |
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.