RUDKØBING HAVNESMEDIE ApS — Credit Rating and Financial Key Figures
CVR number: 26751853
Havnepladsen 37, 5900 Rudkøbing
tel: 62512489
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 097.61 | 756.52 | 438.57 | 325.55 | 200.09 |
| Employee benefit expenses | - 492.14 | - 785.35 | - 745.22 | - 465.39 | - 426.84 |
| Total depreciation | -37.54 | -67.44 | -86.01 | -73.10 | -57.29 |
| EBIT | 567.94 | -96.27 | - 392.66 | - 212.94 | - 284.05 |
| Other financial income | 15.11 | 0.21 | |||
| Other financial expenses | -36.51 | -47.30 | -17.77 | -15.14 | -85.00 |
| Pre-tax profit | 546.54 | - 143.57 | - 410.43 | - 228.07 | - 368.84 |
| Income taxes | - 120.27 | 31.00 | 90.22 | 43.30 | 82.00 |
| Net earnings | 426.27 | - 112.57 | - 320.21 | - 184.77 | - 286.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 118.32 | 232.88 | 182.67 | 109.57 | 52.27 |
| Tangible assets total | 118.32 | 232.88 | 182.67 | 109.57 | 52.27 |
| Other receivables | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 |
| Investments total | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 |
| Non-current loans receivable | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Long term receivables total | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Finished products/goods | 454.24 | 443.39 | 397.15 | 302.53 | 236.95 |
| Inventories total | 454.24 | 443.39 | 397.15 | 302.53 | 236.95 |
| Current trade debtors | 212.15 | 349.21 | 314.71 | 412.47 | 155.45 |
| Prepayments and accrued income | 280.43 | 55.93 | 45.01 | 44.55 | |
| Current other receivables | 38.23 | 353.76 | 227.87 | 18.08 | 0.10 |
| Current deferred tax assets | 21.00 | 81.00 | 42.00 | 124.00 | |
| Short term receivables total | 250.38 | 1 004.41 | 679.50 | 517.56 | 324.09 |
| Cash and bank deposits | 2 399.14 | 707.32 | 495.73 | 888.54 | 705.20 |
| Cash and cash equivalents | 2 399.14 | 707.32 | 495.73 | 888.54 | 705.20 |
| Balance sheet total (assets) | 3 268.07 | 2 434.00 | 1 801.05 | 1 864.20 | 1 364.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | ||||
| Retained earnings | 422.48 | 848.75 | 736.18 | 415.97 | 531.20 |
| Profit of the financial year | 426.27 | - 112.57 | - 320.21 | - 184.77 | - 286.84 |
| Shareholders equity total | 1 273.75 | 861.18 | 540.97 | 356.20 | 369.36 |
| Provisions | 10.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 72.09 | 139.32 | 88.88 | 72.58 | 36.29 |
| Current owed to participating | 2.90 | 58.13 | 1.91 | 30.73 | |
| Current owed to group member | 1 504.50 | 1 226.23 | 1 010.45 | 1 222.63 | 735.51 |
| Short-term deferred tax liabilities | 116.27 | ||||
| Other non-interest bearing current liabilities | 288.57 | 149.14 | 158.84 | 212.79 | 192.62 |
| Current liabilities total | 1 984.32 | 1 572.82 | 1 260.08 | 1 508.00 | 995.15 |
| Balance sheet total (liabilities) | 3 268.07 | 2 434.00 | 1 801.05 | 1 864.20 | 1 364.51 |
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.