RUBEN BECH A/S
CVR number: 30555848
Helligkorsgade 20, 6000 Kolding
kolding@a-h-b.dk
tel: 75520087
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 300.00 | 2 424.00 | 3 233.00 | 2 455.00 | 2 317.85 |
| Employee benefit expenses | -2 895.00 | -2 466.00 | -2 504.00 | -2 617.00 | -2 425.10 |
| Other operating expenses | - 205.00 | - 141.00 | - 327.00 | - 209.50 | |
| Total depreciation | - 199.00 | - 201.00 | - 137.00 | -18.00 | -15.02 |
| Reduction in value of non-current assets | 892.00 | 45.00 | 591.00 | - 224.00 | 188.00 |
| EBIT | 1 098.00 | - 403.00 | 1 042.00 | - 731.00 | - 143.77 |
| Other financial income | 2.00 | 5.00 | 1.00 | 3.96 | |
| Other financial expenses | -58.00 | -85.00 | -68.00 | -79.00 | - 166.75 |
| Pre-tax profit | 1 042.00 | - 483.00 | 974.00 | - 809.00 | - 306.57 |
| Income taxes | - 230.00 | 106.00 | - 214.00 | 178.00 | 67.45 |
| Net earnings | 812.00 | - 377.00 | 760.00 | - 631.00 | - 239.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5 489.00 | 5 493.00 | 6 053.00 | 5 829.00 | 6 017.00 |
| Machinery and equipment | 89.00 | 66.00 | 80.00 | 91.00 | 76.08 |
| Other tangible assets | 193.00 | 113.00 | |||
| Tangible assets total | 5 771.00 | 5 672.00 | 6 133.00 | 5 920.00 | 6 093.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 211.00 | 182.00 | 464.00 | 307.00 | 286.44 |
| Inventories total | 211.00 | 182.00 | 464.00 | 307.00 | 286.44 |
| Current trade debtors | 6.00 | 1.00 | 19.00 | 23.20 | |
| Current amounts owed by group member comp. | 102.00 | 206.00 | |||
| Prepayments and accrued income | 67.00 | 97.00 | 49.00 | 42.52 | |
| Current other receivables | 52.00 | 4.00 | 182.00 | 89.00 | 173.36 |
| Short term receivables total | 160.00 | 278.00 | 279.00 | 157.00 | 239.08 |
| Cash and bank deposits | 47.00 | 107.00 | 129.00 | 38.00 | 75.33 |
| Cash and cash equivalents | 47.00 | 107.00 | 129.00 | 38.00 | 75.33 |
| Balance sheet total (assets) | 6 189.00 | 6 239.00 | 7 005.00 | 6 422.00 | 6 693.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 032.00 | 2 844.00 | 2 468.00 | 3 227.00 | 2 596.46 |
| Profit of the financial year | 812.00 | - 377.00 | 760.00 | - 631.00 | - 239.12 |
| Shareholders equity total | 3 344.00 | 2 967.00 | 3 728.00 | 3 096.00 | 2 857.34 |
| Provisions | 292.00 | 224.00 | 460.00 | 283.00 | 274.05 |
| Non-current loans from credit institutions | 1 035.00 | 974.00 | 912.00 | 862.00 | 817.73 |
| Non-current liabilities total | 1 035.00 | 974.00 | 912.00 | 862.00 | 817.73 |
| Current loans from credit institutions | 250.00 | 618.00 | 400.00 | 117.00 | 963.40 |
| Current trade creditors | 372.00 | 361.00 | 276.00 | 305.00 | 244.67 |
| Current owed to participating | 39.00 | 2.00 | 65.00 | 108.00 | 129.24 |
| Current owed to group member | 214.00 | 259.00 | 347.00 | 808.00 | 720.34 |
| Short-term deferred tax liabilities | 54.00 | ||||
| Other non-interest bearing current liabilities | 589.00 | 820.00 | 817.00 | 821.00 | 680.73 |
| Accruals and deferred income | 14.00 | 22.00 | 6.42 | ||
| Current liabilities total | 1 518.00 | 2 074.00 | 1 905.00 | 2 181.00 | 2 744.81 |
| Balance sheet total (liabilities) | 6 189.00 | 6 239.00 | 7 005.00 | 6 422.00 | 6 693.93 |
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.