Murermester Rasmus Pank ApS
CVR number: 38325078
Kildevej 10 A, 3300 Frederiksværk
info@rasmuspank.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 960.66 | 1 270.68 | 1 289.86 | 878.77 | 651.07 |
| Employee benefit expenses | - 724.22 | - 996.00 | -1 174.52 | - 771.11 | - 656.15 |
| Total depreciation | -16.00 | -16.00 | |||
| EBIT | 236.44 | 274.68 | 115.35 | 91.66 | -21.08 |
| Other financial expenses | -1.98 | -4.36 | -5.60 | -2.28 | -0.05 |
| Pre-tax profit | 234.46 | 270.32 | 109.74 | 89.38 | -21.13 |
| Income taxes | -53.84 | -60.25 | -26.76 | -23.33 | |
| Net earnings | 180.62 | 210.07 | 82.98 | 66.05 | -21.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 64.00 | 48.00 | |||
| Tangible assets total | 64.00 | 48.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 482.69 | 178.66 | 313.76 | 382.57 | 242.69 |
| Short term receivables total | 482.69 | 178.66 | 313.76 | 382.57 | 242.69 |
| Cash and bank deposits | 273.49 | 629.51 | 403.36 | 176.76 | 169.56 |
| Cash and cash equivalents | 273.49 | 629.51 | 403.36 | 176.76 | 169.56 |
| Balance sheet total (assets) | 756.18 | 808.16 | 717.12 | 623.33 | 460.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 215.00 | 120.00 | 115.00 | |
| Retained earnings | -68.47 | 112.15 | 107.22 | 70.20 | 21.25 |
| Profit of the financial year | 180.62 | 210.07 | 82.98 | 66.05 | -21.13 |
| Shareholders equity total | 272.75 | 372.22 | 455.20 | 306.25 | 165.11 |
| Non-current liabilities total | |||||
| Current trade creditors | 222.73 | 88.14 | 199.64 | 121.03 | |
| Current owed to group member | 6.76 | 21.28 | |||
| Short-term deferred tax liabilities | 37.84 | 51.25 | 6.76 | 23.33 | |
| Other non-interest bearing current liabilities | 222.87 | 296.56 | 255.16 | 87.36 | 152.82 |
| Current liabilities total | 483.44 | 435.95 | 261.92 | 317.09 | 295.14 |
| Balance sheet total (liabilities) | 756.18 | 808.16 | 717.12 | 623.33 | 460.25 |
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.