RESTAURATIONSANPARTSSELSKABET G.N.G. AF 25. MARTS 1988
CVR number: 10493196
Læderstræde 7, 1201 København K
tel: 33938594
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 581.76 | 2 218.32 | 3 079.47 | 3 181.14 | 3 951.41 |
| Employee benefit expenses | -2 953.30 | -2 692.36 | -2 856.70 | -3 555.37 | -4 048.88 |
| Total depreciation | - 243.30 | - 364.87 | - 262.26 | - 313.08 | -53.81 |
| Reduction in value of non-current assets | - 372.85 | ||||
| EBIT | - 614.84 | - 838.91 | -39.48 | -61.15 | - 524.14 |
| Other financial income | 1 167.73 | 564.11 | 1 367.57 | 411.83 | 1 308.24 |
| Other financial expenses | -5.78 | -1 819.68 | - 387.16 | -26.31 | -30.05 |
| Net income from associates (fin.) | -43.66 | -5.29 | -3.43 | -4.87 | - 154.95 |
| Pre-tax profit | 503.45 | -2 099.77 | 937.50 | 319.50 | 599.10 |
| Income taxes | - 120.56 | 55.18 | - 289.92 | -39.07 | - 253.09 |
| Net earnings | 382.88 | -2 044.59 | 647.58 | 280.44 | 346.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 449.27 | 6 199.94 | 6 062.61 | 1 200.00 | 1 170.00 |
| Buildings | 1 491.41 | 1 491.41 | 1 491.41 | 1 491.41 | 1 118.56 |
| Machinery and equipment | 302.56 | 310.49 | 185.56 | 49.33 | 25.52 |
| Tangible assets total | 8 243.23 | 8 001.83 | 7 739.58 | 2 740.74 | 2 314.08 |
| Participating interests | 971.60 | 966.30 | 962.87 | 958.00 | 803.05 |
| Other receivables | 195.00 | 195.00 | |||
| Investments total | 971.60 | 966.30 | 962.87 | 1 153.00 | 998.05 |
| Non-current loans receivable | 1 800.00 | 350.00 | |||
| Long term receivables total | 1 800.00 | 350.00 | |||
| Raw materials and consumables | 80.00 | 40.00 | |||
| Finished products/goods | 60.00 | 37.50 | 70.00 | ||
| Inventories total | 80.00 | 40.00 | 60.00 | 37.50 | 70.00 |
| Prepayments and accrued income | 18.67 | 25.35 | 18.00 | 9.92 | |
| Current other receivables | 3.75 | 11.21 | |||
| Current deferred tax assets | 15.72 | 17.33 | 6.77 | ||
| Short term receivables total | 34.38 | 17.33 | 32.12 | 21.75 | 21.13 |
| Other current investments | 5 809.58 | 8 979.01 | 8 823.41 | 9 931.30 | 14 396.04 |
| Cash and bank deposits | 4 140.85 | 460.56 | 2 425.36 | 6 630.97 | 1 431.32 |
| Cash and cash equivalents | 9 950.44 | 9 439.57 | 11 248.78 | 16 562.27 | 15 827.36 |
| Balance sheet total (assets) | 21 079.65 | 18 815.04 | 20 043.34 | 20 515.26 | 19 230.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 624.00 | 524.84 | 511.68 | 499.20 | 486.72 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 300.00 | 300.00 |
| Retained earnings | 18 150.28 | 18 432.32 | 16 200.89 | 16 560.94 | 16 553.86 |
| Profit of the financial year | 382.88 | -2 044.59 | 647.58 | 280.44 | 346.01 |
| Shareholders equity total | 19 482.16 | 17 237.57 | 17 685.14 | 17 765.58 | 17 811.59 |
| Provisions | 285.75 | 221.73 | 506.84 | 94.27 | 89.08 |
| Non-current loans from credit institutions | 612.44 | 567.24 | 516.14 | ||
| Non-current liabilities total | 612.44 | 567.24 | 516.14 | ||
| Current loans from credit institutions | 56.50 | 50.85 | 50.99 | 516.08 | |
| Current trade creditors | 31.00 | 2.00 | 41.78 | 39.00 | 47.00 |
| Short-term deferred tax liabilities | 438.53 | 180.78 | |||
| Other non-interest bearing current liabilities | 611.80 | 735.65 | 1 242.45 | 1 661.80 | 1 102.15 |
| Current liabilities total | 699.30 | 788.50 | 1 335.22 | 2 655.41 | 1 329.94 |
| Balance sheet total (liabilities) | 21 079.65 | 18 815.04 | 20 043.34 | 20 515.26 | 19 230.61 |
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.