PODER ApS
CVR number: 31281180
Aldumvej 5, Spettrup 8722 Hedensted
s-poder@mail.dk
tel: 20253588
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 630.43 | 181.48 | 71.16 | 21.01 | 63.58 |
| Employee benefit expenses | - 573.74 | -95.13 | -0.31 | -0.09 | |
| Total depreciation | -4.28 | -5.53 | -19.28 | -19.28 | -19.28 |
| EBIT | 52.41 | 80.82 | 51.57 | 1.63 | 44.30 |
| Other financial income | 2.76 | ||||
| Other financial expenses | -1.18 | -11.85 | -0.80 | -0.64 | -0.91 |
| Pre-tax profit | 51.23 | 68.97 | 50.77 | 0.99 | 46.14 |
| Income taxes | -11.32 | -17.63 | -11.20 | -0.01 | -10.37 |
| Net earnings | 39.91 | 51.34 | 39.58 | 0.98 | 35.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 150.00 | ||||
| Machinery and equipment | 17.12 | 86.59 | 67.31 | 48.03 | 28.75 |
| Tangible assets total | 17.12 | 86.59 | 67.31 | 48.03 | 178.75 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 250.89 | 96.39 | 112.37 | 136.15 | 150.00 |
| Prepayments and accrued income | 8.09 | ||||
| Current other receivables | 37.89 | 16.57 | 0.48 | 22.34 | |
| Current deferred tax assets | 6.57 | ||||
| Short term receivables total | 296.87 | 112.97 | 112.85 | 142.72 | 172.33 |
| Cash and bank deposits | 1.87 | 75.66 | 55.60 | 94.60 | |
| Cash and cash equivalents | 1.87 | 75.66 | 55.60 | 94.60 | |
| Balance sheet total (assets) | 313.99 | 201.43 | 255.81 | 246.34 | 445.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -84.03 | -44.13 | 7.21 | 46.79 | 47.78 |
| Profit of the financial year | 39.91 | 51.34 | 39.58 | 0.98 | 35.78 |
| Shareholders equity total | 80.87 | 132.21 | 171.79 | 172.78 | 208.55 |
| Provisions | 0.23 | 4.03 | 3.54 | 2.12 | 0.32 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 41.01 | ||||
| Current trade creditors | 25.79 | 18.95 | 60.99 | 54.91 | 230.87 |
| Short-term deferred tax liabilities | 11.09 | 13.84 | 5.68 | 5.95 | |
| Other non-interest bearing current liabilities | 155.00 | 32.40 | 13.81 | 16.54 | |
| Current liabilities total | 232.88 | 65.19 | 80.48 | 71.45 | 236.82 |
| Balance sheet total (liabilities) | 313.99 | 201.43 | 255.81 | 246.34 | 445.69 |
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.