PORTCENTER STEVNS ApS
CVR number: 30529960
Bakkegårdsvej 9, Strøby Egede 4600 Køge
ps@portcenterstevns.dk
tel: 24498638
www.portcenterstevns.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 234.91 | 1 006.34 | 1 239.61 | 464.65 | 1 573.99 |
| Employee benefit expenses | -1 172.46 | -1 270.95 | -1 184.68 | -1 009.16 | -1 015.34 |
| Total depreciation | -16.34 | -24.72 | -21.58 | -14.80 | -14.80 |
| EBIT | 46.10 | - 289.32 | 33.35 | - 559.30 | 543.85 |
| Other financial income | 4.66 | 0.21 | |||
| Other financial expenses | -42.12 | -72.30 | -38.63 | -33.65 | -19.74 |
| Pre-tax profit | 3.98 | - 361.63 | -0.62 | - 592.95 | 524.32 |
| Income taxes | -1.73 | 73.58 | 6.14 | 9.23 | |
| Net earnings | 2.25 | - 288.06 | 5.52 | - 592.95 | 533.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 20.22 | ||||
| Machinery and equipment | 79.94 | 55.22 | 33.64 | 18.84 | 4.04 |
| Tangible assets total | 79.94 | 55.22 | 33.64 | 18.84 | 24.26 |
| Other receivables | 30.00 | 30.00 | |||
| Investments total | 30.00 | 30.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 143.80 | 110.00 | |||
| Finished products/goods | 405.00 | 450.00 | 344.43 | ||
| Inventories total | 405.00 | 450.00 | 344.43 | 143.80 | 110.00 |
| Current trade debtors | 811.75 | 513.29 | 775.68 | 476.13 | 553.08 |
| Prepayments and accrued income | 396.00 | 366.99 | 229.66 | 87.75 | 61.00 |
| Current other receivables | 316.36 | 333.77 | 416.59 | 125.96 | 72.40 |
| Current deferred tax assets | 10.00 | 70.53 | 72.78 | 72.78 | 72.00 |
| Short term receivables total | 1 534.11 | 1 284.59 | 1 494.71 | 762.62 | 758.49 |
| Cash and bank deposits | 210.14 | ||||
| Cash and cash equivalents | 210.14 | ||||
| Balance sheet total (assets) | 2 049.04 | 1 819.80 | 1 872.77 | 925.25 | 1 102.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 345.10 | 347.35 | 59.30 | 64.82 | - 528.13 |
| Profit of the financial year | 2.25 | - 288.06 | 5.52 | - 592.95 | 533.54 |
| Shareholders equity total | 472.35 | 184.29 | 189.82 | - 403.13 | 130.41 |
| Provisions | 10.03 | ||||
| Non-current loans from credit institutions | 179.32 | 38.50 | |||
| Non-current liabilities total | 179.32 | 38.50 | |||
| Current loans from credit institutions | 539.46 | 546.85 | 602.70 | 340.61 | 72.00 |
| Current trade creditors | 499.78 | 405.03 | 339.41 | 210.68 | 269.71 |
| Current owed to participating | 91.53 | 207.65 | 110.92 | 423.42 | 257.60 |
| Other non-interest bearing current liabilities | 435.90 | 475.99 | 629.93 | 174.36 | 334.65 |
| Current liabilities total | 1 566.66 | 1 635.51 | 1 682.96 | 1 149.07 | 933.97 |
| Balance sheet total (liabilities) | 2 049.04 | 1 819.80 | 1 872.77 | 925.25 | 1 102.88 |
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.