PIVOT PRODUCTION ApS — Credit Rating and Financial Key Figures
CVR number: 31853036
Strandvejen 187, 2900 Hellerup
mette-louise@pivot.dk
tel: 33226001
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 577.62 | 707.95 | 973.58 | 450.45 | 206.71 |
| Employee benefit expenses | -1 162.57 | -1 065.95 | - 846.07 | - 398.95 | -9.24 |
| Total depreciation | -10.73 | -10.73 | -16.37 | ||
| EBIT | - 595.69 | - 368.74 | 111.14 | 51.50 | 197.47 |
| Other financial income | 1.17 | 0.31 | 16.01 | ||
| Other financial expenses | -21.97 | -7.01 | -8.80 | -8.01 | -6.80 |
| Pre-tax profit | - 617.66 | - 374.57 | 102.34 | 43.80 | 206.69 |
| Income taxes | 130.72 | 74.95 | -26.69 | -15.50 | -48.02 |
| Net earnings | - 486.94 | - 299.62 | 75.65 | 28.30 | 158.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.50 | 60.77 | 82.00 | ||
| Tangible assets total | 71.50 | 60.77 | 82.00 | ||
| Investments total | |||||
| Non-current other receivables | 96.35 | 96.35 | 96.35 | 96.35 | 96.35 |
| Long term receivables total | 96.35 | 96.35 | 96.35 | 96.35 | 96.35 |
| Inventories total | |||||
| Current trade debtors | 63.73 | 50.00 | 237.50 | 250.00 | |
| Current amounts owed by group member comp. | 245.54 | 289.58 | |||
| Prepayments and accrued income | 3.37 | 3.37 | 3.37 | ||
| Current other receivables | 228.09 | 3.49 | 3.49 | 115.70 | 3.49 |
| Current deferred tax assets | 134.77 | 199.72 | 173.03 | 157.53 | 109.51 |
| Short term receivables total | 426.60 | 253.21 | 417.39 | 522.14 | 655.95 |
| Cash and bank deposits | 529.06 | 404.80 | 208.54 | 45.60 | |
| Cash and cash equivalents | 529.06 | 404.80 | 208.54 | 45.60 | |
| Balance sheet total (assets) | 1 123.52 | 815.14 | 804.28 | 664.09 | 752.30 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 113.00 | 117.80 | ||
| Retained earnings | 1 169.98 | 570.04 | 152.62 | 228.27 | 256.56 |
| Profit of the financial year | - 486.94 | - 299.62 | 75.65 | 28.30 | 158.67 |
| Shareholders equity total | 921.04 | 508.42 | 471.07 | 381.56 | 540.23 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 32.05 | ||||
| Current trade creditors | 31.57 | 28.50 | 96.34 | 192.09 | 85.67 |
| Other non-interest bearing current liabilities | 170.90 | 278.22 | 236.88 | 90.43 | 94.35 |
| Current liabilities total | 202.47 | 306.72 | 333.21 | 282.52 | 212.07 |
| Balance sheet total (liabilities) | 1 123.52 | 815.14 | 804.28 | 664.09 | 752.30 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.