DANSK REDNINGS MATERIEL ApS
CVR number: 34082073
Luhøjvej 30, Gadsbølle 5492 Vissenbjerg
info@darema.dk
tel: 70233111
www.darema.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 446.00 | 437.00 | 631.00 | 292.00 | 241.08 |
| Employee benefit expenses | - 336.00 | - 258.00 | - 204.00 | - 231.00 | - 280.68 |
| Total depreciation | -6.00 | -7.00 | -4.00 | -3.00 | -3.27 |
| EBIT | 104.00 | 172.00 | 423.00 | 58.00 | -42.87 |
| Other financial income | 5.00 | 5.00 | 23.00 | 21.00 | 8.77 |
| Other financial expenses | -12.00 | -21.00 | -6.00 | -20.00 | -1.05 |
| Pre-tax profit | 97.00 | 156.00 | 440.00 | 59.00 | -35.15 |
| Income taxes | 50.00 | -3.00 | -98.00 | -18.00 | 7.52 |
| Net earnings | 147.00 | 153.00 | 342.00 | 41.00 | -27.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 31.00 | 24.00 | 20.00 | 16.00 | 13.12 |
| Tangible assets total | 31.00 | 24.00 | 20.00 | 16.00 | 13.12 |
| Other non-current investments | 431.00 | 96.00 | 60.00 | ||
| Investments total | 431.00 | 96.00 | 60.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 75.00 | 50.00 | 50.00 | 50.00 | 21.02 |
| Advance payments | 131.10 | ||||
| Inventories total | 75.00 | 50.00 | 50.00 | 50.00 | 152.12 |
| Current trade debtors | 794.00 | 124.00 | 554.00 | 476.00 | 613.48 |
| Current amounts owed by group member comp. | 2.00 | 398.00 | 464.00 | 223.00 | 229.43 |
| Current other receivables | 20.00 | 62.00 | 50.00 | 75.00 | 17.01 |
| Current deferred tax assets | 104.00 | 100.00 | 2.00 | 7.44 | |
| Short term receivables total | 920.00 | 684.00 | 1 070.00 | 774.00 | 867.35 |
| Cash and bank deposits | 459.00 | 440.00 | 113.00 | 118.00 | 81.36 |
| Cash and cash equivalents | 459.00 | 440.00 | 113.00 | 118.00 | 81.36 |
| Balance sheet total (assets) | 1 916.00 | 1 294.00 | 1 313.00 | 958.00 | 1 113.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 162.00 | 162.00 | 162.00 | 162.00 | 162.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | - 205.00 | -59.00 | - 106.00 | 235.00 | 276.41 |
| Profit of the financial year | 147.00 | 153.00 | 342.00 | 41.00 | -27.62 |
| Shareholders equity total | 104.00 | 256.00 | 598.00 | 438.00 | 410.78 |
| Provisions | 1.00 | 0.98 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 994.00 | 429.00 | 293.00 | 282.00 | 462.65 |
| Short-term deferred tax liabilities | 15.00 | ||||
| Other non-interest bearing current liabilities | 818.00 | 609.00 | 422.00 | 222.00 | 239.54 |
| Current liabilities total | 1 812.00 | 1 038.00 | 715.00 | 519.00 | 702.19 |
| Balance sheet total (liabilities) | 1 916.00 | 1 294.00 | 1 313.00 | 958.00 | 1 113.95 |
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.