PartyVikings ApS — Credit Rating and Financial Key Figures
CVR number: 37233978
Springbjergvej 16, 7183 Randbøl
info@partyvikings.dk
tel: 70404030
www.partyvikings.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 963.58 | 2 309.73 | 1 940.35 | 3 105.84 | 3 958.70 |
| Employee benefit expenses | -1 511.06 | -1 953.98 | -1 512.57 | -1 852.47 | -1 870.17 |
| Other operating expenses | -18.65 | ||||
| Total depreciation | - 169.54 | - 174.04 | - 223.35 | - 161.75 | - 249.68 |
| EBIT | 1 264.33 | 181.71 | 204.44 | 1 091.62 | 1 838.85 |
| Other financial income | 3.25 | 8.11 | 1.34 | 2.50 | 4.06 |
| Other financial expenses | - 104.91 | -9.69 | -61.70 | - 168.39 | - 171.65 |
| Pre-tax profit | 1 162.68 | 180.13 | 144.08 | 925.73 | 1 671.26 |
| Income taxes | - 258.82 | -63.52 | -31.89 | - 203.80 | - 367.74 |
| Net earnings | 903.85 | 116.61 | 112.19 | 721.93 | 1 303.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 513.78 | 593.25 | |||
| Intangible rights | 289.88 | ||||
| Goodwill | 4.00 | 2.00 | |||
| Intangible assets total | 4.00 | 2.00 | 289.88 | 513.78 | 593.25 |
| Machinery and equipment | 307.98 | 150.42 | 186.43 | 240.16 | 329.97 |
| Tangible assets total | 307.98 | 150.42 | 186.43 | 240.16 | 329.97 |
| Investments total | -0.00 | 28.86 | 28.86 | 28.86 | 29.29 |
| Long term receivables total | |||||
| Finished products/goods | 2 485.94 | 3 601.12 | 4 491.76 | 4 902.06 | 5 932.39 |
| Advance payments | 430.91 | 147.97 | 198.65 | 149.24 | |
| Inventories total | 2 916.85 | 3 601.12 | 4 639.73 | 5 100.71 | 6 081.63 |
| Current trade debtors | 114.30 | 257.76 | 171.29 | 346.14 | 279.79 |
| Current amounts owed by group member comp. | 34.13 | ||||
| Current other receivables | 775.09 | 239.37 | 188.86 | 121.66 | 338.44 |
| Current deferred tax assets | 18.78 | 32.19 | 100.00 | ||
| Short term receivables total | 908.17 | 529.32 | 460.15 | 501.93 | 618.23 |
| Cash and bank deposits | 1 391.65 | 1 024.26 | 587.67 | 750.35 | 866.68 |
| Cash and cash equivalents | 1 391.65 | 1 024.26 | 587.67 | 750.35 | 866.68 |
| Balance sheet total (assets) | 5 528.66 | 5 335.99 | 6 192.72 | 7 135.80 | 8 519.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | 67.50 |
| Other reserves | 400.75 | 462.73 | |||
| Retained earnings | 1 305.62 | 2 152.28 | 2 209.98 | 1 860.42 | 2 452.87 |
| Profit of the financial year | 903.85 | 116.61 | 112.19 | 721.93 | 1 303.52 |
| Shareholders equity total | 2 315.98 | 2 376.08 | 2 431.07 | 3 094.10 | 4 336.61 |
| Provisions | 0.27 | 81.99 | 105.68 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 707.39 | 375.36 | 282.73 | 212.27 | 261.37 |
| Current owed to participating | 255.60 | 18.72 | |||
| Current owed to group member | 5.58 | 17.82 | 40.45 | 99.42 | |
| Short-term deferred tax liabilities | 239.08 | 12.93 | 122.08 | 344.06 | |
| Other non-interest bearing current liabilities | 2 005.04 | 2 535.07 | 3 438.21 | 3 625.36 | 3 371.89 |
| Current liabilities total | 3 212.68 | 2 959.91 | 3 761.38 | 3 959.71 | 4 076.74 |
| Balance sheet total (liabilities) | 5 528.66 | 5 335.99 | 6 192.72 | 7 135.80 | 8 519.03 |
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.