ROSENBERG VENTILATION ApS — Credit Rating and Financial Key Figures
CVR number: 16221899
Assensvej 480, Faldsled 5642 Millinge
salg@rosenbergventilation.dk
tel: 62681133
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 110.00 | 7 724.00 | 8 525.00 | 8 095.00 | 7 186.56 |
| Employee benefit expenses | -5 226.00 | -5 931.00 | -7 599.00 | -6 697.00 | -6 726.71 |
| Other operating expenses | -12.00 | -20.30 | |||
| Total depreciation | - 386.00 | - 388.00 | - 460.00 | - 448.00 | - 276.95 |
| EBIT | 1 486.00 | 1 405.00 | 466.00 | 950.00 | 162.60 |
| Other financial income | 15.00 | 14.00 | 20.67 | ||
| Other financial expenses | -70.00 | -76.00 | -98.00 | - 137.00 | -43.83 |
| Pre-tax profit | 1 431.00 | 1 329.00 | 382.00 | 813.00 | 139.44 |
| Income taxes | - 325.00 | - 302.00 | -83.00 | - 178.00 | -9.75 |
| Net earnings | 1 106.00 | 1 027.00 | 299.00 | 635.00 | 129.69 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 035.00 | 2 911.00 | 2 835.00 | 2 743.00 | |
| Machinery and equipment | 1 108.00 | 1 063.00 | 912.00 | 605.00 | 329.49 |
| Tangible assets total | 3 143.00 | 3 974.00 | 3 747.00 | 3 348.00 | 329.49 |
| Other receivables | 163.71 | ||||
| Investments total | 163.71 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 277.00 | 249.00 | 280.00 | 294.00 | 294.10 |
| Inventories total | 277.00 | 249.00 | 280.00 | 294.00 | 294.10 |
| Current trade debtors | 2 113.00 | 1 748.00 | 4 220.00 | 1 229.00 | 1 392.18 |
| Prepayments and accrued income | 28.00 | 89.00 | 63.00 | 53.00 | 50.63 |
| Current other receivables | 148.00 | 66.00 | 11.00 | 11.00 | 852.32 |
| Current deferred tax assets | 115.00 | 80.00 | 18.70 | ||
| Short term receivables total | 2 404.00 | 1 983.00 | 4 294.00 | 1 293.00 | 2 313.83 |
| Other current investments | 126.00 | 123.00 | 137.00 | 113.00 | 127.11 |
| Cash and bank deposits | 2 043.00 | 1 414.00 | 866.00 | 2 427.00 | 1 244.42 |
| Cash and cash equivalents | 2 169.00 | 1 537.00 | 1 003.00 | 2 540.00 | 1 371.53 |
| Balance sheet total (assets) | 7 993.00 | 7 743.00 | 9 324.00 | 7 475.00 | 4 472.65 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Asset revaluation reserve | 259.00 | 251.00 | 243.00 | 235.00 | |
| Shares repurchased | 2 500.00 | 1 000.00 | 300.00 | 600.00 | |
| Retained earnings | 215.00 | 329.00 | 1 064.00 | 772.00 | 1 641.64 |
| Profit of the financial year | 1 106.00 | 1 027.00 | 299.00 | 635.00 | 129.69 |
| Shareholders equity total | 4 480.00 | 3 007.00 | 2 306.00 | 2 642.00 | 2 171.33 |
| Provisions | 103.00 | 121.00 | 96.00 | 61.00 | |
| Non-current other liabilities | 32.00 | 83.00 | |||
| Non-current liabilities total | 32.00 | 83.00 | |||
| Current loans from credit institutions | 117.00 | ||||
| Current trade creditors | 823.00 | 539.00 | 2 142.00 | 372.00 | 486.74 |
| Current owed to participating | 42.00 | 45.00 | 17.98 | ||
| Current owed to group member | 1 755.00 | 2 274.00 | 3 236.00 | 3 239.00 | 703.94 |
| Short-term deferred tax liabilities | 108.00 | 213.00 | 89.65 | ||
| Other non-interest bearing current liabilities | 800.00 | 1 719.00 | 1 277.00 | 903.00 | 1 003.01 |
| Current liabilities total | 3 378.00 | 4 532.00 | 6 922.00 | 4 772.00 | 2 301.32 |
| Balance sheet total (liabilities) | 7 993.00 | 7 743.00 | 9 324.00 | 7 475.00 | 4 472.65 |
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.