RESTAURATIONSSELSKABET AF 15.APRIL2011 K/S — Credit Rating and Financial Key Figures
CVR number: 33745958
Rosenborggade 15, 1130 København K
bogholderi@brdr-price.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 547.61 | 2 677.64 | 7 067.34 | 9 801.91 | 5 729.50 |
| Employee benefit expenses | -6 605.49 | -5 070.72 | -5 729.62 | -6 269.30 | -5 474.03 |
| Total depreciation | - 506.85 | - 513.45 | - 513.45 | - 511.09 | - 328.50 |
| EBIT | 435.28 | -2 906.52 | 824.27 | 3 021.52 | -73.03 |
| Other financial income | 2.06 | 3.74 | |||
| Other financial expenses | -58.44 | -54.06 | -57.25 | -64.80 | - 106.84 |
| Pre-tax profit | 376.84 | -2 960.58 | 767.02 | 2 958.77 | - 176.13 |
| Net earnings | 376.84 | -2 960.58 | 767.02 | 2 958.77 | - 176.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 244.64 | 1 731.19 | 1 217.75 | 726.34 | 397.84 |
| Tangible assets total | 2 244.64 | 1 731.19 | 1 217.75 | 726.34 | 397.84 |
| Other receivables | 964.69 | 1 096.08 | 1 128.96 | ||
| Investments total | 964.69 | 1 096.08 | 1 128.96 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 701.25 | 610.65 | 613.93 | 776.81 | 833.38 |
| Inventories total | 701.25 | 610.65 | 613.93 | 776.81 | 833.38 |
| Current trade debtors | 243.58 | 22.79 | 79.05 | 223.21 | 157.67 |
| Current amounts owed by group member comp. | 3 642.93 | 3 182.22 | 4 371.70 | 5 037.78 | 6 424.59 |
| Prepayments and accrued income | 72.23 | 756.08 | 95.43 | 142.75 | 83.95 |
| Current other receivables | 988.42 | 1 599.02 | 404.13 | 866.30 | 656.50 |
| Short term receivables total | 4 947.16 | 5 560.12 | 4 950.32 | 6 270.05 | 7 322.71 |
| Cash and bank deposits | 30.59 | 71.83 | 1 182.51 | 1 410.10 | 470.38 |
| Cash and cash equivalents | 30.59 | 71.83 | 1 182.51 | 1 410.10 | 470.38 |
| Balance sheet total (assets) | 7 923.64 | 7 973.79 | 8 929.20 | 10 279.38 | 10 153.27 |
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 |
| Other reserves | 1 705.99 | 1 703.75 | 1 701.72 | 1 701.93 | 1 702.08 |
| Other restricted equity | - 910.00 | - 910.00 | - 910.00 | - 910.00 | - 910.00 |
| Retained earnings | 3 412.91 | 3 789.48 | 828.43 | 1 595.23 | 4 553.86 |
| Profit of the financial year | 376.84 | -2 960.58 | 767.02 | 2 958.77 | - 176.13 |
| Shareholders equity total | 5 585.73 | 2 622.65 | 3 387.16 | 6 345.93 | 6 169.80 |
| Non-current other liabilities | 41.70 | 79.75 | 79.75 | ||
| Non-current deferred tax liabilities | 79.75 | 79.75 | |||
| Non-current liabilities total | 41.70 | 79.75 | 79.75 | 79.75 | 79.75 |
| Current loans from credit institutions | 1 633.42 | ||||
| Current trade creditors | 908.05 | 1 092.61 | 289.96 | 872.53 | 922.49 |
| Other non-interest bearing current liabilities | 1 388.16 | 2 545.37 | 5 172.33 | 2 981.17 | 2 981.24 |
| Current liabilities total | 2 296.21 | 5 271.40 | 5 462.29 | 3 853.70 | 3 903.72 |
| Balance sheet total (liabilities) | 7 923.64 | 7 973.79 | 8 929.20 | 10 279.38 | 10 153.27 |
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.