Pharmalogic ApS
CVR number: 42323519
Brunemarksvej 17, 3480 Fredensborg
tanja.beck@pharmalogic.dk
tel: 23644145
www.pharmalogic.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3 240.65 | 7 396.26 | 14 960.83 |
| Employee benefit expenses | -2 562.48 | -6 573.40 | -13 140.23 |
| Total depreciation | -0.00 | -79.75 | -90.89 |
| EBIT | 678.17 | 743.11 | 1 729.71 |
| Other financial expenses | -0.96 | -38.12 | -33.57 |
| Pre-tax profit | 677.21 | 704.99 | 1 696.14 |
| Income taxes | - 153.54 | - 126.59 | - 402.26 |
| Net earnings | 523.67 | 578.40 | 1 293.88 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 77.16 | ||
| Machinery and equipment | 239.25 | 86.94 | |
| Tangible assets total | 239.25 | 164.10 | |
| Investments total | |||
| Non-curr. owed by group member comp. | 775.10 | 1 020.10 | |
| Long term receivables total | 775.10 | 1 020.10 | |
| Inventories total | |||
| Current trade debtors | 833.73 | 2 590.36 | 3 530.47 |
| Current amounts owed by group member comp. | 400.10 | ||
| Short term receivables total | 1 233.83 | 2 590.36 | 3 530.47 |
| Cash and bank deposits | 113.89 | 24.60 | |
| Cash and cash equivalents | 113.89 | 24.60 | |
| Balance sheet total (assets) | 1 347.72 | 3 629.31 | 4 714.67 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 1 000.00 | |
| Retained earnings | 23.67 | - 397.94 | |
| Profit of the financial year | 523.67 | 578.40 | 1 293.88 |
| Shareholders equity total | 563.67 | 1 142.06 | 1 935.94 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 40.38 | ||
| Current trade creditors | 1 029.10 | 388.19 | |
| Current owed to participating | 9.82 | 395.65 | 42.00 |
| Short-term deferred tax liabilities | 153.54 | 126.59 | 528.86 |
| Other non-interest bearing current liabilities | 620.69 | 935.90 | 1 779.30 |
| Current liabilities total | 784.05 | 2 487.24 | 2 778.73 |
| Balance sheet total (liabilities) | 1 347.72 | 3 629.31 | 4 714.67 |
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.