Rørbæksvej 13 ApS — Credit Rating and Financial Key Figures
CVR number: 37302724
Rørbæksvej 13, Løvel 8830 Tjele
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 422.94 | - 430.84 | - 228.96 | 1 056.57 | - 286.67 |
| Employee benefit expenses | -2.76 | -2.87 | -3.04 | -3.19 | -3.27 |
| Other operating expenses | -10.68 | - 116.20 | -31.39 | -6.31 | |
| Total depreciation | -43.78 | -48.44 | -81.80 | - 194.86 | - 284.50 |
| EBIT | - 480.16 | - 482.15 | - 429.99 | 827.13 | - 580.74 |
| Other financial income | 0.00 | 0.12 | 0.00 | 0.01 | |
| Other financial expenses | -17.67 | -24.29 | -15.79 | -3.47 | -0.23 |
| Pre-tax profit | - 497.83 | - 506.44 | - 445.66 | 823.67 | - 580.96 |
| Income taxes | 75.70 | 113.11 | 267.14 | - 187.22 | |
| Net earnings | - 422.13 | - 393.33 | - 178.52 | 636.45 | - 580.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 997.43 | 3 997.43 | 4 024.34 | 4 476.29 | 4 476.29 |
| Buildings | 122.14 | 73.70 | 808.91 | 1 183.12 | 898.62 |
| Other tangible assets | 200.00 | 408.88 | 40.00 | ||
| Tangible assets total | 4 319.57 | 4 480.01 | 4 833.25 | 5 699.41 | 5 374.91 |
| Investments total | |||||
| Deferred tax assets | 148.53 | 247.98 | 515.12 | 327.90 | 327.90 |
| Long term receivables total | 148.53 | 247.98 | 515.12 | 327.90 | 327.90 |
| Finished products/goods | 52.00 | 52.00 | 52.00 | ||
| Inventories total | 52.00 | 52.00 | 52.00 | ||
| Current trade debtors | 183.50 | 33.50 | 33.50 | 66.45 | |
| Current other receivables | 145.20 | 373.06 | 373.06 | 335.85 | 93.39 |
| Current deferred tax assets | 10.66 | 10.66 | 10.66 | 10.66 | |
| Short term receivables total | 145.20 | 567.22 | 417.22 | 380.01 | 170.50 |
| Cash and bank deposits | 216.86 | 163.02 | 60.39 | 129.07 | 1.47 |
| Cash and cash equivalents | 216.86 | 163.02 | 60.39 | 129.07 | 1.47 |
| Balance sheet total (assets) | 4 830.16 | 5 458.23 | 5 877.98 | 6 588.39 | 5 926.78 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -59.31 | - 481.44 | - 874.77 | -1 053.29 | - 416.84 |
| Profit of the financial year | - 422.13 | - 393.33 | - 178.52 | 636.45 | - 580.96 |
| Shareholders equity total | - 431.44 | - 824.77 | -1 003.29 | - 366.84 | - 947.80 |
| Provisions | 35.50 | 35.50 | 35.50 | 35.50 | 35.50 |
| Non-current loans from credit institutions | 3 480.09 | 3 382.21 | 3 286.97 | 3 166.56 | 3 065.05 |
| Non-current owed to group member | 50.16 | 50.16 | 50.16 | 50.16 | 50.16 |
| Non-current liabilities total | 3 530.25 | 3 432.37 | 3 337.13 | 3 216.72 | 3 115.21 |
| Current loans from credit institutions | 11.90 | ||||
| Current trade creditors | 1 695.85 | 2 669.94 | 3 462.59 | 3 700.26 | 3 709.97 |
| Short-term deferred tax liabilities | 145.20 | 46.05 | 2.75 | 2.00 | |
| Current liabilities total | 1 695.85 | 2 815.14 | 3 508.64 | 3 703.01 | 3 723.87 |
| Balance sheet total (liabilities) | 4 830.16 | 5 458.23 | 5 877.98 | 6 588.39 | 5 926.78 |
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.