Rabalder Bar ApS — Credit Rating and Financial Key Figures
CVR number: 36953489
Skindergade 7, 1159 København K
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 087.76 | 3 077.09 | 2 970.24 | 2 651.80 | 2 697.37 |
| Employee benefit expenses | -1 202.38 | -1 433.79 | -1 705.55 | -1 732.22 | -1 870.04 |
| Total depreciation | - 248.92 | - 252.94 | - 266.19 | - 298.53 | - 305.25 |
| EBIT | 636.46 | 1 390.37 | 998.49 | 621.05 | 522.07 |
| Other financial income | 26.71 | 47.23 | 148.67 | 196.35 | 271.53 |
| Other financial expenses | - 108.26 | -49.26 | -19.09 | -19.61 | -30.50 |
| Pre-tax profit | 554.91 | 1 388.34 | 1 128.08 | 797.79 | 763.10 |
| Income taxes | 384.68 | - 305.88 | - 248.18 | - 175.40 | - 170.61 |
| Net earnings | 939.59 | 1 082.46 | 879.90 | 622.39 | 592.49 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 936.54 | 809.45 | 682.37 | 555.29 | 428.20 |
| Intangible assets total | 936.54 | 809.45 | 682.37 | 555.29 | 428.20 |
| Buildings | 849.23 | 769.84 | 726.35 | 735.01 | 772.92 |
| Machinery and equipment | 137.88 | 120.22 | 158.98 | 221.55 | 164.07 |
| Tangible assets total | 987.10 | 890.06 | 885.33 | 956.56 | 936.99 |
| Other receivables | 229.01 | 236.40 | 248.29 | 268.69 | 276.75 |
| Investments total | 229.01 | 236.40 | 248.29 | 268.69 | 276.75 |
| Long term receivables total | |||||
| Finished products/goods | 48.09 | 52.73 | 65.27 | 36.10 | 55.55 |
| Inventories total | 48.09 | 52.73 | 65.27 | 36.10 | 55.55 |
| Current trade debtors | 0.08 | 0.08 | 344.19 | 160.99 | |
| Current amounts owed by group member comp. | 1 991.49 | 2 340.88 | 3 137.96 | 3 909.22 | |
| Prepayments and accrued income | 6.92 | 31.16 | 1.10 | 3.04 | 49.78 |
| Current other receivables | 123.18 | 177.80 | 162.17 | ||
| Current deferred tax assets | 0.00 | ||||
| Short term receivables total | 130.10 | 2 022.73 | 2 519.87 | 3 485.20 | 4 282.16 |
| Cash and bank deposits | 693.73 | 680.04 | 185.56 | 6.33 | 9.14 |
| Cash and cash equivalents | 693.73 | 680.04 | 185.56 | 6.33 | 9.14 |
| Balance sheet total (assets) | 3 024.57 | 4 691.42 | 4 586.67 | 5 308.17 | 5 988.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 600.00 | ||||
| Retained earnings | 77.22 | 1 016.81 | 2 099.27 | 2 979.17 | 1 001.56 |
| Profit of the financial year | 939.59 | 1 082.46 | 879.90 | 622.39 | 592.49 |
| Shareholders equity total | 1 066.81 | 2 149.27 | 3 029.17 | 3 651.56 | 4 244.05 |
| Provisions | 9.61 | 84.64 | 163.12 | 143.54 | 88.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 277.78 | 403.98 | 619.32 | 689.66 | 616.10 |
| Current owed to group member | 616.42 | 96.62 | 89.65 | 174.12 | 340.59 |
| Short-term deferred tax liabilities | 40.60 | 230.85 | 169.69 | 221.88 | 226.08 |
| Other non-interest bearing current liabilities | 1 013.34 | 1 726.05 | 515.72 | 427.42 | 473.91 |
| Current liabilities total | 1 948.15 | 2 457.51 | 1 394.38 | 1 513.07 | 1 656.68 |
| Balance sheet total (liabilities) | 3 024.57 | 4 691.42 | 4 586.67 | 5 308.17 | 5 988.80 |
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.