PODI ApS
CVR number: 39160552
Bredgade 35, 9700 Brønderslev
kent@podi.dk
tel: 22323837
https://www.podi.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 551.91 | 2 355.14 | 3 300.30 | 2 839.79 | 2 865.58 |
| Employee benefit expenses | -1 221.86 | -1 839.51 | -2 948.79 | -2 575.84 | -2 577.88 |
| Total depreciation | -31.25 | -43.76 | -45.18 | -49.47 | -30.72 |
| EBIT | 298.79 | 471.87 | 306.32 | 214.48 | 256.98 |
| Other financial income | 0.11 | 3.16 | |||
| Other financial expenses | -6.58 | -11.97 | -11.81 | -7.37 | |
| Pre-tax profit | 292.21 | 459.91 | 294.52 | 207.22 | 260.14 |
| Income taxes | -65.69 | -62.18 | -85.59 | -55.07 | -67.11 |
| Net earnings | 226.52 | 397.73 | 208.92 | 152.14 | 193.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 38.57 | 32.86 | 27.14 | ||
| Goodwill | 156.27 | 112.51 | 68.76 | 25.00 | |
| Intangible assets total | 156.27 | 112.51 | 107.33 | 57.86 | 27.14 |
| Tangible assets total | |||||
| Participating interests | 100.00 | 100.00 | 100.00 | ||
| Investments total | 100.00 | 100.00 | 100.00 | ||
| Non-current loans receivable | 17.87 | 17.87 | 17.87 | ||
| Non-current other receivables | 7.50 | 7.50 | 7.50 | ||
| Long term receivables total | 25.37 | 25.37 | 25.37 | ||
| Inventories total | |||||
| Current trade debtors | 289.31 | 290.80 | 524.58 | 718.05 | 299.79 |
| Current amounts owed by group member comp. | 48.00 | 48.46 | |||
| Prepayments and accrued income | 9.20 | 6.11 | 5.27 | ||
| Current other receivables | 746.41 | 448.61 | 450.05 | 107.52 | 28.77 |
| Current deferred tax assets | 2.75 | 2.53 | 5.96 | 6.00 | |
| Short term receivables total | 1 035.71 | 742.16 | 1 034.36 | 837.64 | 388.28 |
| Cash and bank deposits | 6.26 | 1 185.29 | 478.90 | 737.03 | 1 033.56 |
| Cash and cash equivalents | 6.26 | 1 185.29 | 478.90 | 737.03 | 1 033.56 |
| Balance sheet total (assets) | 1 198.25 | 2 039.96 | 1 745.96 | 1 757.90 | 1 574.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 200.00 | 200.00 | 200.00 | |
| Retained earnings | 203.73 | 277.35 | 475.08 | 484.00 | 436.14 |
| Profit of the financial year | 226.52 | 397.73 | 208.92 | 152.14 | 193.03 |
| Shareholders equity total | 430.35 | 828.08 | 924.00 | 876.14 | 869.18 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 45.55 | ||||
| Current trade creditors | 32.07 | 45.24 | 47.81 | 136.65 | 92.80 |
| Current owed to group member | 202.38 | ||||
| Short-term deferred tax liabilities | 113.10 | 110.33 | 81.40 | 58.51 | 67.14 |
| Other non-interest bearing current liabilities | 577.17 | 1 056.31 | 692.75 | 484.22 | 545.23 |
| Current liabilities total | 767.89 | 1 211.88 | 821.95 | 881.75 | 705.17 |
| Balance sheet total (liabilities) | 1 198.25 | 2 039.96 | 1 745.96 | 1 757.90 | 1 574.35 |
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.