Retro Gym ApS — Credit Rating and Financial Key Figures
CVR number: 10035368
Erhvervsvangen 6, Årslev 5792 Årslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 270.93 | 270.93 | 230.56 | ||
| External services | - 275.14 | - 275.14 | - 203.59 | ||
| Gross profit | -4.21 | -4.21 | 26.96 | 58.00 | 168.09 |
| Total depreciation | -17.20 | -17.20 | -2.00 | -15.60 | |
| EBIT | -21.41 | -21.41 | 7.06 | 56.00 | 152.48 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -0.94 | -0.94 | -1.85 | -7.00 | -0.10 |
| Pre-tax profit | -22.35 | -22.35 | 5.21 | 49.00 | 152.44 |
| Income taxes | -5.00 | -19.46 | |||
| Net earnings | -22.35 | -22.35 | 5.21 | 44.00 | 132.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 68.81 | 68.81 | 59.71 | ||
| Machinery and equipment | 10.00 | 10.00 | 5.00 | 6.00 | 73.83 |
| Tangible assets total | 78.81 | 78.81 | 64.71 | 6.00 | 73.83 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 1.00 | ||||
| Current other receivables | 11.03 | 11.03 | 2.77 | ||
| Current deferred tax assets | 7.13 | ||||
| Short term receivables total | 11.03 | 11.03 | 2.77 | 1.00 | 7.13 |
| Other current investments | 7.34 | 7.34 | 28.60 | ||
| Cash and bank deposits | 77.00 | 158.59 | |||
| Cash and cash equivalents | 7.34 | 7.34 | 28.60 | 77.00 | 158.59 |
| Balance sheet total (assets) | 97.18 | 97.18 | 96.07 | 84.00 | 239.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | ||||
| Other reserves | - 104.53 | - 104.53 | - 127.35 | ||
| Retained earnings | - 122.00 | - 132.23 | |||
| Profit of the financial year | -22.35 | -22.35 | 5.21 | 44.00 | 132.98 |
| Shareholders equity total | -1.89 | -1.89 | 2.87 | 47.00 | 179.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 99.07 | 99.07 | 93.21 | ||
| Short-term deferred tax liabilities | 5.00 | 29.20 | |||
| Other non-interest bearing current liabilities | 32.00 | 30.60 | |||
| Current liabilities total | 99.07 | 99.07 | 93.21 | 37.00 | 59.79 |
| Balance sheet total (liabilities) | 97.18 | 97.18 | 96.07 | 84.00 | 239.55 |
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.