ROEDTNESS A/S
CVR number: 30799895
Langelinie Allé 7, 2100 København Ø
roedtness@roedtness.com
tel: 28495964
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 224.62 | 2 257.01 | 64.06 | - 298.10 | 1 530.16 |
| Employee benefit expenses | -2 443.21 | -2 068.05 | -1 080.84 | - 581.47 | - 891.42 |
| Total depreciation | -8.83 | -16.89 | -7.63 | -3.20 | -15.48 |
| EBIT | - 227.43 | 172.08 | -1 024.42 | - 882.77 | 623.26 |
| Other financial income | 15.22 | 0.09 | 7.19 | ||
| Other financial expenses | -44.59 | -55.00 | -19.25 | -13.16 | -35.13 |
| Pre-tax profit | - 256.80 | 117.08 | -1 043.66 | - 895.85 | 595.32 |
| Income taxes | 53.42 | -27.55 | 232.88 | - 184.09 | |
| Net earnings | - 203.38 | 89.52 | - 810.79 | -1 079.94 | 595.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 79.87 | 75.81 | 149.00 | ||
| Current amounts owed by group member comp. | 236.72 | 232.32 | 311.70 | ||
| Current other receivables | 40.69 | 25.63 | 30.26 | 30.19 | |
| Current deferred tax assets | 53.42 | 232.88 | |||
| Short term receivables total | 410.70 | 101.44 | 644.45 | 30.19 | 311.70 |
| Cash and bank deposits | 1 892.98 | 3 292.99 | 370.89 | 194.60 | 2 166.34 |
| Cash and cash equivalents | 1 892.98 | 3 292.99 | 370.89 | 194.60 | 2 166.34 |
| Balance sheet total (assets) | 2 303.68 | 3 394.43 | 1 015.35 | 224.79 | 2 478.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 837.02 | 633.65 | 723.17 | -87.61 | -1 167.55 |
| Profit of the financial year | - 203.38 | 89.52 | - 810.79 | -1 079.94 | 595.32 |
| Shareholders equity total | 1 133.65 | 1 223.17 | 412.39 | - 667.55 | -72.23 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.10 | ||||
| Current owed to participating | 100.00 | 101.00 | 762.75 | ||
| Current owed to group member | 146.11 | 354.09 | 701.48 | 1 411.30 | |
| Short-term deferred tax liabilities | 16.24 | ||||
| Other non-interest bearing current liabilities | 1 164.94 | 2 008.91 | 148.87 | 89.86 | 376.22 |
| Current liabilities total | 1 170.03 | 2 171.26 | 602.96 | 892.34 | 2 550.27 |
| Balance sheet total (liabilities) | 2 303.68 | 3 394.43 | 1 015.35 | 224.79 | 2 478.04 |
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.