PYNDT ELECTRONIC TRADING ApS
CVR number: 21703389
Hejmdalsvej 32, 4873 Væggerløse
tel: 54177700
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 422.41 | 342.79 | 350.60 | ||
| External services | -75.47 | -68.60 | -97.03 | ||
| Gross profit | 346.94 | 274.19 | 253.57 | 189.93 | 110.51 |
| Wages and salaries | - 156.91 | - 169.03 | |||
| Social security expenses | -14.16 | -18.25 | |||
| Employee benefit expenses | - 316.72 | - 359.46 | - 234.81 | ||
| Total depreciation | -6.40 | ||||
| EBIT | 23.82 | -85.27 | 18.76 | 18.86 | -76.77 |
| Other financial expenses | -3.68 | -2.27 | -2.82 | -1.92 | -3.05 |
| Pre-tax profit | 20.14 | -87.54 | 15.94 | 16.94 | -79.82 |
| Income taxes | -1.14 | -2.97 | |||
| Net earnings | 19.00 | -87.54 | 15.94 | 16.94 | -82.79 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 353.69 | 309.31 | 322.43 | 338.37 | 259.16 |
| Inventories total | 353.69 | 309.31 | 322.43 | 338.37 | 259.16 |
| Current trade debtors | 23.98 | 28.70 | 7.67 | 1.42 | |
| Current deferred tax assets | 4.00 | 4.00 | 2.00 | ||
| Short term receivables total | 23.98 | 32.70 | 11.68 | 2.00 | 1.42 |
| Cash and bank deposits | 251.91 | 166.35 | 123.27 | 227.45 | 142.47 |
| Cash and cash equivalents | 251.91 | 166.35 | 123.27 | 227.45 | 142.47 |
| Balance sheet total (assets) | 629.58 | 508.37 | 457.38 | 567.83 | 403.05 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 216.51 | 235.51 | 147.98 | 163.92 | 180.86 |
| Profit of the financial year | 19.00 | -87.54 | 15.94 | 16.94 | -82.79 |
| Shareholders equity total | 435.51 | 347.98 | 363.92 | 380.86 | 298.06 |
| Non-current liabilities total | |||||
| Current trade creditors | 40.44 | 20.86 | 6.16 | 2.95 | 15.10 |
| Short-term deferred tax liabilities | 1.14 | ||||
| Other non-interest bearing current liabilities | 152.49 | 139.54 | 87.30 | 184.02 | 89.89 |
| Current liabilities total | 194.07 | 160.39 | 93.46 | 186.97 | 104.99 |
| Balance sheet total (liabilities) | 629.58 | 508.37 | 457.38 | 567.83 | 403.05 |
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.