RUM CLUB COPENHAGEN ApS
CVR number: 34457204
Store Kongensgade 56, 1264 København K
daniel@rumclubpch.com
tel: 28189383
www.rumclubcph.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 73.59 | 179.75 | 740.11 | 85.83 | - 114.11 |
| Employee benefit expenses | - 118.24 | -2.36 | - 586.93 | -19.38 | -94.67 |
| EBIT | -44.65 | 177.39 | 153.18 | 66.44 | - 208.78 |
| Other financial income | 2.80 | ||||
| Other financial expenses | -8.65 | -20.83 | -13.50 | -11.22 | |
| Pre-tax profit | -53.30 | 156.56 | 155.97 | 52.95 | - 220.00 |
| Income taxes | -29.33 | -10.85 | 48.40 | ||
| Net earnings | -53.30 | 156.56 | 126.65 | 42.10 | - 171.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.33 | 19.33 | 19.33 | 57.33 | |
| Tangible assets total | 19.33 | 19.33 | 19.33 | 57.33 | |
| Other receivables | 73.50 | 73.50 | 73.50 | 73.50 | 73.50 |
| Investments total | 73.50 | 73.50 | 73.50 | 73.50 | 73.50 |
| Long term receivables total | |||||
| Finished products/goods | 59.83 | 249.54 | 249.54 | 249.54 | |
| Inventories total | 59.83 | 249.54 | 249.54 | 249.54 | |
| Current trade debtors | 0.67 | 0.67 | 10.61 | 9.95 | 9.95 |
| Current owed by particip. interest comp. | 794.57 | 736.54 | 532.29 | ||
| Current deferred tax assets | 41.88 | 41.88 | 12.55 | 1.70 | 50.10 |
| Short term receivables total | 42.54 | 42.54 | 817.73 | 748.18 | 592.34 |
| Cash and bank deposits | 8.29 | 31.79 | 5.00 | 57.93 | 48.17 |
| Cash and cash equivalents | 8.29 | 31.79 | 5.00 | 57.93 | 48.17 |
| Balance sheet total (assets) | 124.33 | 226.99 | 1 165.10 | 1 148.49 | 1 020.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 202.70 | - 275.09 | - 118.53 | 8.12 | 50.22 |
| Profit of the financial year | -53.30 | 156.56 | 126.65 | 42.10 | - 171.60 |
| Shareholders equity total | - 176.01 | -38.53 | 88.12 | 130.22 | -41.38 |
| Non-current liabilities total | |||||
| Current trade creditors | 300.34 | 265.52 | 166.69 | 143.65 | 94.28 |
| Current owed to participating | 723.57 | 827.44 | 955.29 | ||
| Other non-interest bearing current liabilities | 186.72 | 47.18 | 12.70 | ||
| Current liabilities total | 300.34 | 265.52 | 1 076.98 | 1 018.27 | 1 062.26 |
| Balance sheet total (liabilities) | 124.33 | 226.99 | 1 165.10 | 1 148.49 | 1 020.88 |
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.