PANTAENIUS A/S
CVR number: 32278442
Østerbro 11 A, 7800 Skive
info@pantaenius.dk
tel: 97513389
www.pantaenius.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 304.94 | 18 510.26 | 20 580.49 | 23 526.92 | 24 229.24 |
| Employee benefit expenses | -12 573.29 | -13 055.82 | -14 185.69 | -15 619.75 | -17 519.49 |
| Total depreciation | - 300.14 | - 313.87 | - 280.95 | - 214.05 | -70.14 |
| EBIT | 4 431.52 | 5 140.58 | 6 113.86 | 7 693.12 | 6 639.61 |
| Other financial income | 122.78 | 539.96 | 635.29 | 581.97 | 1 871.29 |
| Other financial expenses | - 371.88 | - 488.26 | - 427.08 | -1 461.67 | -2 297.94 |
| Pre-tax profit | 4 182.41 | 5 192.28 | 6 322.07 | 6 813.41 | 6 212.97 |
| Income taxes | - 922.48 | -1 215.47 | -1 328.85 | -1 453.07 | -1 474.14 |
| Net earnings | 3 259.93 | 3 976.81 | 4 993.22 | 5 360.35 | 4 738.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 791.77 | 530.00 | 302.64 | 148.48 | 131.41 |
| Tangible assets total | 791.77 | 530.00 | 302.64 | 148.48 | 131.41 |
| Other receivables | 92.06 | 92.06 | 92.06 | 92.06 | |
| Investments total | 92.06 | 92.06 | 92.06 | 92.06 | |
| Non-current other receivables | 92.06 | ||||
| Long term receivables total | 92.06 | ||||
| Inventories total | |||||
| Current trade debtors | 964.36 | 1 485.51 | 1 826.68 | 2 221.40 | 1 180.99 |
| Current amounts owed by group member comp. | 80.70 | 114.66 | 294.40 | 67.21 | |
| Prepayments and accrued income | 403.54 | ||||
| Current other receivables | 10.00 | 10.00 | 127.81 | 101.39 | |
| Current deferred tax assets | 36.52 | 122.53 | 44.15 | 559.93 | 330.48 |
| Short term receivables total | 1 091.57 | 1 618.04 | 2 113.31 | 3 075.73 | 2 083.62 |
| Cash and bank deposits | 14 307.64 | 16 612.31 | 17 439.54 | 15 366.31 | 16 852.28 |
| Cash and cash equivalents | 14 307.64 | 16 612.31 | 17 439.54 | 15 366.31 | 16 852.28 |
| Balance sheet total (assets) | 16 283.04 | 18 852.42 | 19 947.56 | 18 682.59 | 19 159.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 300.00 | 4 000.00 | 5 000.00 | 5 300.00 | 4 700.00 |
| Retained earnings | 2 784.72 | 2 078.23 | 1 030.39 | 736.02 | 1 361.55 |
| Profit of the financial year | 3 259.93 | 3 976.81 | 4 993.22 | 5 360.35 | 4 738.83 |
| Shareholders equity total | 9 844.65 | 10 555.04 | 11 523.61 | 11 896.37 | 11 300.38 |
| Provisions | 797.98 | 803.62 | 892.37 | 995.03 | 1 062.11 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 70.53 | 17.11 | 32.65 | 24.25 | 101.90 |
| Current trade creditors | 1 511.72 | 3 315.58 | 3 891.65 | 1 870.44 | 2 614.10 |
| Current owed to group member | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 |
| Other non-interest bearing current liabilities | 4 057.75 | 4 160.67 | 3 606.89 | 3 896.10 | 4 080.48 |
| Current liabilities total | 5 640.41 | 7 493.76 | 7 531.58 | 5 791.18 | 6 796.88 |
| Balance sheet total (liabilities) | 16 283.04 | 18 852.42 | 19 947.56 | 18 682.59 | 19 159.37 |
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.