SPECIAL-BUTIKKEN. RIBE A/S
CVR number: 20962798
Industrivej 6, 6760 Ribe
tel: 75423288
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 788.38 | 4 562.66 | 4 684.28 | 4 916.91 | 4 314.20 |
| Employee benefit expenses | -2 513.71 | -2 553.32 | -2 630.01 | -2 847.43 | -2 778.77 |
| Total depreciation | - 170.95 | - 218.44 | - 233.98 | - 108.56 | - 158.85 |
| EBIT | 1 103.73 | 1 790.90 | 1 820.29 | 1 960.92 | 1 376.58 |
| Other financial income | 21.52 | 14.87 | 20.17 | 11.29 | |
| Other financial expenses | -93.60 | -81.79 | -85.79 | -82.42 | -77.61 |
| Pre-tax profit | 1 031.64 | 1 723.98 | 1 734.50 | 1 898.67 | 1 310.26 |
| Income taxes | - 227.51 | - 379.46 | - 385.10 | - 420.84 | - 291.66 |
| Net earnings | 804.13 | 1 344.52 | 1 349.40 | 1 477.83 | 1 018.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 664.65 | 819.24 | 585.25 | 768.67 | 896.60 |
| Tangible assets total | 664.65 | 819.24 | 585.25 | 768.67 | 896.60 |
| Investments total | |||||
| Non-current loans receivable | 110.00 | 110.00 | 110.00 | 110.00 | 110.00 |
| Long term receivables total | 110.00 | 110.00 | 110.00 | 110.00 | 110.00 |
| Semifinished products | 6 316.76 | 6 309.34 | 6 921.83 | 7 629.62 | 8 166.11 |
| Inventories total | 6 316.76 | 6 309.34 | 6 921.83 | 7 629.62 | 8 166.11 |
| Current trade debtors | 1 164.82 | 1 178.82 | 1 318.67 | 1 503.79 | 1 450.83 |
| Prepayments and accrued income | 99.29 | 104.62 | 57.58 | 101.30 | 60.31 |
| Current other receivables | 424.96 | 430.64 | 414.14 | 361.64 | 216.34 |
| Short term receivables total | 1 689.07 | 1 714.08 | 1 790.40 | 1 966.74 | 1 727.49 |
| Cash and bank deposits | 3.92 | 682.75 | 10.30 | 8.77 | 24.75 |
| Cash and cash equivalents | 3.92 | 682.75 | 10.30 | 8.77 | 24.75 |
| Balance sheet total (assets) | 8 784.39 | 9 635.41 | 9 417.78 | 10 483.79 | 10 924.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 804.13 | 344.53 | 649.40 | 777.83 | 418.60 |
| Retained earnings | - 804.13 | - 344.53 | 350.60 | 922.17 | 1 981.40 |
| Profit of the financial year | 804.13 | 1 344.52 | 1 349.40 | 1 477.83 | 1 018.60 |
| Shareholders equity total | 1 804.13 | 2 344.53 | 3 349.40 | 4 177.83 | 4 418.60 |
| Provisions | 132.17 | 108.14 | 74.69 | 128.56 | 119.52 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 506.74 | 468.76 | 230.07 | 7.35 | |
| Current trade creditors | 1 763.12 | 1 927.52 | 2 275.37 | 2 038.89 | 1 903.39 |
| Current owed to group member | 3 603.23 | 3 496.54 | 2 028.60 | 2 595.11 | 3 112.69 |
| Other non-interest bearing current liabilities | 870.33 | 1 682.35 | 1 149.05 | 1 210.09 | 1 272.97 |
| Accruals and deferred income | 104.68 | 76.33 | 71.91 | 103.23 | 90.42 |
| Current liabilities total | 6 848.09 | 7 182.74 | 5 993.69 | 6 177.41 | 6 386.83 |
| Balance sheet total (liabilities) | 8 784.39 | 9 635.41 | 9 417.78 | 10 483.79 | 10 924.94 |
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.