Polly ApS — Credit Rating and Financial Key Figures
CVR number: 40751874
Solbjergvej 10, 2000 Frederiksberg
Income statement (kDKK)
2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 6 550.47 | 7 992.51 | 10 802.86 |
| Employee benefit expenses | -5 648.28 | -6 421.01 | -8 716.04 |
| Total depreciation | - 877.29 | - 910.19 | -1 067.54 |
| EBIT | 24.89 | 661.31 | 1 019.27 |
| Other financial income | 25.83 | 56.99 | |
| Other financial expenses | - 165.02 | -53.59 | -40.33 |
| Pre-tax profit | - 140.12 | 633.55 | 1 035.93 |
| Income taxes | 30.83 | - 137.84 | - 230.78 |
| Net earnings | - 109.30 | 495.71 | 805.16 |
Assets (kDKK)
2020 | 2021 | 2022 | |
|---|---|---|---|
| Goodwill | 809.53 | 661.49 | 518.72 |
| Intangible assets total | 809.53 | 661.49 | 518.72 |
| Buildings | 963.46 | 906.79 | 1 055.25 |
| Machinery and equipment | 1 004.17 | 750.65 | 320.89 |
| Tangible assets total | 1 967.63 | 1 657.45 | 1 376.15 |
| Investments total | 1.21 | 1.64 | 6.32 |
| Long term receivables total | |||
| Raw materials and consumables | 343.08 | 245.80 | 402.07 |
| Inventories total | 343.08 | 245.80 | 402.07 |
| Current trade debtors | 0.17 | 138.88 | 278.24 |
| Current amounts owed by group member comp. | 31.02 | 1 545.39 | 937.40 |
| Prepayments and accrued income | 22.84 | ||
| Current other receivables | 587.45 | 104.88 | 120.82 |
| Current deferred tax assets | 54.86 | 93.43 | 155.60 |
| Short term receivables total | 696.35 | 1 882.58 | 1 492.06 |
| Cash and bank deposits | 338.27 | 11.65 | 120.90 |
| Cash and cash equivalents | 338.27 | 11.65 | 120.90 |
| Balance sheet total (assets) | 4 156.07 | 4 460.60 | 3 916.21 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 191.57 | ||
| Retained earnings | - 109.30 | - 805.16 | |
| Profit of the financial year | - 109.30 | 495.71 | 805.16 |
| Shareholders equity total | -69.30 | 426.41 | 1 231.57 |
| Non-current bonds | 81.10 | ||
| Non-current other liabilities | 407.34 | 82.01 | |
| Non-current liabilities total | 81.10 | 407.34 | 82.01 |
| Current loans from credit institutions | 0.48 | ||
| Advances received | 242.81 | 355.92 | |
| Current trade creditors | 210.66 | 613.63 | 703.81 |
| Current owed to group member | 2 064.57 | 15.98 | 97.80 |
| Short-term deferred tax liabilities | 24.04 | 176.41 | 292.94 |
| Other non-interest bearing current liabilities | 1 602.18 | 2 464.43 | 1 508.08 |
| Current liabilities total | 4 144.26 | 3 626.85 | 2 602.63 |
| Balance sheet total (liabilities) | 4 156.07 | 4 460.60 | 3 916.21 |
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.