Palladium Partners ApS
CVR number: 38139096
Ny Vestergade 7 D, 1471 København K
fn@adspilots.com
tel: 31311793
www.adspilots.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 041.89 | 11 985.43 | 18 296.22 | 12 109.26 | 17 784.36 |
| Employee benefit expenses | -1 981.92 | -10 172.19 | -16 190.95 | -12 105.20 | -12 927.35 |
| EBIT | 59.97 | 1 813.24 | 2 105.27 | 4.07 | 4 857.01 |
| Other financial income | 220.71 | 151.11 | |||
| Other financial expenses | -3.06 | -21.36 | -62.30 | -31.41 | - 226.44 |
| Pre-tax profit | 56.91 | 1 791.88 | 2 042.97 | 193.36 | 4 781.69 |
| Income taxes | -14.81 | - 394.30 | - 454.60 | -87.01 | -1 078.94 |
| Net earnings | 42.10 | 1 397.58 | 1 588.37 | 106.35 | 3 702.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 286.98 | 555.05 | 41.57 | 492.85 | 469.18 |
| Current amounts owed by group member comp. | 13.29 | 16.14 | 337.30 | ||
| Prepayments and accrued income | 285.75 | 247.96 | |||
| Current other receivables | 144.65 | 784.50 | 272.17 | 338.52 | 302.18 |
| Current deferred tax assets | 2.51 | 63.78 | 47.84 | 31.89 | |
| Short term receivables total | 447.43 | 1 689.09 | 377.72 | 863.26 | 1 356.62 |
| Cash and bank deposits | 345.79 | 2 508.07 | 5 471.96 | 2 814.29 | 7 413.26 |
| Cash and cash equivalents | 345.79 | 2 508.07 | 5 471.96 | 2 814.29 | 7 413.26 |
| Balance sheet total (assets) | 793.21 | 4 197.16 | 5 849.68 | 3 677.55 | 8 769.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 106.35 | 1 750.00 | ||
| Retained earnings | 399.44 | 441.54 | 1 839.13 | 3 321.14 | 1 677.49 |
| Profit of the financial year | 42.10 | 1 397.58 | 1 588.37 | 106.35 | 3 702.75 |
| Shareholders equity total | 602.15 | 1 889.13 | 3 477.49 | 3 583.85 | 7 180.24 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 62.06 | ||||
| Current trade creditors | 80.40 | 1 540.21 | |||
| Current owed to group member | 552.89 | 40.89 | |||
| Other non-interest bearing current liabilities | 129.01 | 1 674.74 | 831.97 | 52.82 | 1 589.64 |
| Current liabilities total | 191.07 | 2 308.03 | 2 372.18 | 93.71 | 1 589.64 |
| Balance sheet total (liabilities) | 793.21 | 4 197.16 | 5 849.68 | 3 677.55 | 8 769.88 |
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.