Rømers ApS
CVR number: 30582950
V Starengvej 389, 9700 Brønderslev
post@roemers-aps.dk
tel: 98821982
rømers.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 028.54 | 2 183.25 | 1 716.50 | 823.58 | 223.98 |
| Employee benefit expenses | - 920.10 | - 935.40 | - 818.66 | - 412.71 | -0.52 |
| Total depreciation | - 743.52 | - 693.73 | - 781.79 | - 278.02 | - 298.46 |
| EBIT | 364.92 | 554.11 | 116.05 | 132.86 | -74.99 |
| Other financial income | 8.67 | 7.67 | 2.15 | ||
| Other financial expenses | -83.43 | -61.86 | -50.55 | -91.43 | -20.39 |
| Pre-tax profit | 290.17 | 499.93 | 67.65 | 41.42 | -95.39 |
| Income taxes | -64.71 | - 121.07 | -15.85 | -11.86 | 20.94 |
| Net earnings | 225.46 | 378.86 | 51.80 | 29.56 | -74.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 27.94 | 21.73 | 15.53 | 9.32 | 3.11 |
| Machinery and equipment | 4 670.67 | 3 243.68 | 3 738.00 | 1 285.39 | 1 176.68 |
| Tangible assets total | 4 698.61 | 3 265.41 | 3 753.52 | 1 294.71 | 1 179.79 |
| Investments total | |||||
| Non-current other receivables | 50.00 | 50.00 | |||
| Long term receivables total | 50.00 | 50.00 | |||
| Raw materials and consumables | 175.00 | 148.20 | 154.20 | 121.00 | 131.19 |
| Inventories total | 175.00 | 148.20 | 154.20 | 121.00 | 131.19 |
| Current trade debtors | 693.87 | 813.87 | 997.23 | 253.79 | 207.41 |
| Current amounts owed by group member comp. | 85.57 | ||||
| Prepayments and accrued income | 5.99 | 1.93 | |||
| Current other receivables | 10.00 | 45.59 | 154.60 | ||
| Current deferred tax assets | 18.45 | ||||
| Short term receivables total | 728.30 | 861.38 | 1 237.40 | 253.79 | 207.41 |
| Cash and bank deposits | 303.14 | 920.92 | 656.58 | ||
| Cash and cash equivalents | 303.14 | 920.92 | 656.58 | ||
| Balance sheet total (assets) | 5 651.91 | 4 628.14 | 5 145.12 | 2 590.41 | 2 174.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 375.00 | 375.00 | 375.00 | ||
| Retained earnings | 2 058.14 | 1 683.60 | 1 687.46 | 1 364.26 | 1 018.82 |
| Profit of the financial year | 225.46 | 378.86 | 51.80 | 29.56 | -74.45 |
| Shareholders equity total | 2 433.60 | 2 212.46 | 2 264.26 | 1 918.82 | 1 469.37 |
| Provisions | 316.45 | 312.57 | 308.47 | 320.33 | 251.36 |
| Non-current leasing loans | 1 593.23 | 835.23 | 1 111.06 | ||
| Non-current liabilities total | 1 593.23 | 835.23 | 1 111.06 | ||
| Current loans from credit institutions | 288.89 | 25.48 | |||
| Current trade creditors | 139.18 | 169.87 | 157.26 | 56.36 | 25.94 |
| Current owed to group member | 172.70 | 231.29 | |||
| Short-term deferred tax liabilities | 15.40 | 88.95 | 19.95 | 48.04 | |
| Other non-interest bearing current liabilities | 865.17 | 1 009.06 | 1 258.64 | 122.19 | 148.97 |
| Current liabilities total | 1 308.63 | 1 267.88 | 1 461.33 | 351.26 | 454.24 |
| Balance sheet total (liabilities) | 5 651.91 | 4 628.14 | 5 145.12 | 2 590.41 | 2 174.96 |
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.