Market by Rosengaard ApS
CVR number: 39869543
Litauen Alle 13, Høje Taastrup 2630 Taastrup
tel: 36167510
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 806.00 | -1.00 | -31.00 | -10.00 | -10.10 |
| Employee benefit expenses | - 251.00 | - 238.00 | |||
| Total depreciation | - 116.00 | - 648.00 | |||
| EBIT | -1 173.00 | - 887.00 | -31.00 | -10.00 | -10.10 |
| Other financial income | 1.00 | ||||
| Other financial expenses | -21.00 | -13.00 | -3.00 | -3.00 | -3.07 |
| Pre-tax profit | -1 193.00 | - 900.00 | -34.00 | -13.00 | -13.17 |
| Income taxes | 90.00 | 61.00 | 43.00 | ||
| Net earnings | -1 193.00 | - 810.00 | 27.00 | 30.00 | -13.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 648.00 | ||||
| Tangible assets total | 648.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 132.00 | ||||
| Inventories total | 132.00 | ||||
| Current amounts owed by group member comp. | 511.00 | 423.00 | 423.19 | ||
| Current other receivables | 313.00 | 1.00 | 3.00 | ||
| Short term receivables total | 313.00 | 512.00 | 426.00 | 423.19 | |
| Cash and bank deposits | 64.00 | 589.00 | 50.00 | 5.00 | 1.45 |
| Cash and cash equivalents | 64.00 | 589.00 | 50.00 | 5.00 | 1.45 |
| Balance sheet total (assets) | 1 157.00 | 589.00 | 562.00 | 431.00 | 424.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 161.00 | ||||
| Retained earnings | 1 285.00 | 314.00 | 341.00 | 370.98 | |
| Profit of the financial year | -1 193.00 | - 810.00 | 27.00 | 30.00 | -13.17 |
| Shareholders equity total | -1 143.00 | 525.00 | 552.00 | 421.00 | 407.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 44.00 | 10.00 | 10.00 | 10.00 | |
| Current owed to group member | 2 215.00 | 6.67 | |||
| Other non-interest bearing current liabilities | 41.00 | 64.00 | 0.16 | ||
| Current liabilities total | 2 300.00 | 64.00 | 10.00 | 10.00 | 16.83 |
| Balance sheet total (liabilities) | 1 157.00 | 589.00 | 562.00 | 431.00 | 424.64 |
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.