PDO ApS
CVR number: 30518063
H.C. Andersens Boulevard 41, 1553 København V
kontakt@pdo.dk
tel: 29902902
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 535.36 | 453.38 | 522.12 | 467.02 | 501.80 |
| Employee benefit expenses | - 526.15 | - 436.44 | - 488.25 | - 496.77 | - 453.19 |
| EBIT | 9.21 | 16.95 | 33.87 | -29.75 | 48.62 |
| Other financial income | 0.10 | ||||
| Other financial expenses | -1.05 | -1.69 | -2.32 | -1.67 | |
| Pre-tax profit | 8.25 | 15.26 | 31.55 | -31.42 | 48.62 |
| Income taxes | -2.93 | 7.22 | -7.22 | 0.79 | -4.58 |
| Net earnings | 5.33 | 22.48 | 24.33 | -30.63 | 44.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 20.00 | 20.00 | 20.00 | ||
| Investments total | 20.00 | 20.00 | 20.00 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 9.84 | ||||
| Inventories total | 9.84 | ||||
| Current trade debtors | 35.31 | 13.75 | 1.72 | 38.71 | |
| Prepayments and accrued income | 6.18 | 6.18 | |||
| Current other receivables | 1.03 | 1.03 | |||
| Current deferred tax assets | 11.07 | 19.49 | 0.78 | 2.78 | |
| Short term receivables total | 52.57 | 25.67 | 14.53 | 5.53 | 39.74 |
| Cash and bank deposits | 257.97 | 286.83 | 268.96 | 203.69 | 216.88 |
| Cash and cash equivalents | 257.97 | 286.83 | 268.96 | 203.69 | 216.88 |
| Balance sheet total (assets) | 310.54 | 322.34 | 303.49 | 229.22 | 276.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 57.20 | 23.00 | 44.00 | |
| Retained earnings | 58.80 | 64.13 | 29.40 | 30.74 | -43.90 |
| Profit of the financial year | 5.33 | 22.48 | 24.33 | -30.63 | 44.04 |
| Shareholders equity total | 169.42 | 136.60 | 160.94 | 73.11 | 94.14 |
| Non-current liabilities total | |||||
| Current trade creditors | 25.45 | 25.45 | 4.00 | 4.00 | 4.00 |
| Short-term deferred tax liabilities | 1.79 | ||||
| Other non-interest bearing current liabilities | 115.66 | 133.29 | 138.56 | 152.11 | 176.68 |
| Accruals and deferred income | 27.00 | ||||
| Current liabilities total | 141.11 | 185.74 | 142.56 | 156.11 | 182.48 |
| Balance sheet total (liabilities) | 310.54 | 322.34 | 303.49 | 229.22 | 276.62 |
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.