PRIMULA ApS — Credit Rating and Financial Key Figures
CVR number: 12557043
Energivej 4, 6700 Esbjerg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 490.92 | 224.05 | 370.52 | 370.38 | 192.24 |
| EBIT | 490.92 | 224.05 | 370.52 | 370.38 | 192.24 |
| Other financial income | 16.09 | 26.09 | 27.88 | 32.05 | 20.34 |
| Other financial expenses | -0.54 | -0.06 | -8.24 | -15.72 | -19.73 |
| Pre-tax profit | 506.47 | 250.08 | 390.17 | 386.71 | 192.85 |
| Income taxes | - 111.00 | -55.42 | -86.00 | -85.00 | -42.43 |
| Net earnings | 395.47 | 194.66 | 304.17 | 301.70 | 150.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.17 | 1.17 | |||
| Inventories total | 1.17 | 1.17 | |||
| Current trade debtors | 470.14 | 97.89 | 97.89 | 257.80 | 195.55 |
| Current amounts owed by group member comp. | 671.21 | 940.54 | 1 159.19 | 1 406.51 | 590.97 |
| Short term receivables total | 1 141.35 | 1 038.44 | 1 257.08 | 1 664.32 | 786.51 |
| Cash and bank deposits | 1.36 | 246.69 | 157.05 | 174.94 | 90.83 |
| Cash and cash equivalents | 1.36 | 246.69 | 157.05 | 174.94 | 90.83 |
| Balance sheet total (assets) | 1 143.87 | 1 286.30 | 1 414.13 | 1 839.26 | 877.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 700.00 | 500.00 | 300.00 | 150.00 | |
| Retained earnings | 379.16 | 74.62 | - 230.72 | - 226.55 | -74.85 |
| Profit of the financial year | 395.47 | 194.66 | 304.17 | 301.70 | 150.43 |
| Shareholders equity total | 974.62 | 1 169.28 | 773.45 | 575.15 | 425.58 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.10 | ||||
| Current trade creditors | 0.17 | 0.09 | 0.68 | ||
| Current owed to group member | 534.30 | 1 134.95 | 385.19 | ||
| Short-term deferred tax liabilities | 111.00 | 55.00 | 86.00 | 85.00 | 42.43 |
| Other non-interest bearing current liabilities | 58.25 | 61.84 | 20.38 | 44.08 | 23.38 |
| Current liabilities total | 169.25 | 117.02 | 640.68 | 1 264.11 | 451.77 |
| Balance sheet total (liabilities) | 1 143.87 | 1 286.30 | 1 414.13 | 1 839.26 | 877.35 |
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.