Rubicon Consult ApS — Credit Rating and Financial Key Figures
CVR number: 37702153
Kildegårdsvej 13, 2900 Hellerup
florian.1977@gmail.com
tel: 52409164
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 636.00 | 740.00 | 847.00 | 1 190.00 | - 190.82 |
| Employee benefit expenses | - 650.00 | - 651.00 | - 281.00 | - 532.00 | -6.49 |
| EBIT | -14.00 | 89.00 | 566.00 | 658.00 | - 197.31 |
| Other financial income | 1.00 | 3.52 | |||
| Other financial expenses | -4.00 | -8.00 | -6.00 | -15.00 | -19.16 |
| Income from other inv. held as non-curr. assets | 353.00 | 202.00 | 497.00 | 203.00 | 25.85 |
| Pre-tax profit | 336.00 | 283.00 | 1 057.00 | 846.00 | - 187.10 |
| Income taxes | 2.00 | -19.00 | - 125.00 | - 145.00 | 43.29 |
| Net earnings | 338.00 | 264.00 | 932.00 | 701.00 | - 143.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 642.00 | 841.00 | 1 338.00 | 1 540.00 | 1 421.56 |
| Long term receivables total | 642.00 | 841.00 | 1 338.00 | 1 540.00 | 1 421.56 |
| Inventories total | |||||
| Current trade debtors | 132.00 | 76.00 | 299.00 | ||
| Prepayments and accrued income | 9.00 | 11.00 | 10.00 | ||
| Current other receivables | 22.00 | 14.00 | 24.00 | 19.00 | 31.86 |
| Current deferred tax assets | 32.00 | 9.00 | 67.08 | ||
| Short term receivables total | 195.00 | 110.00 | 34.00 | 318.00 | 98.94 |
| Cash and bank deposits | 150.00 | 385.00 | 653.00 | 926.00 | 1 069.67 |
| Cash and cash equivalents | 150.00 | 385.00 | 653.00 | 926.00 | 1 069.67 |
| Balance sheet total (assets) | 987.00 | 1 336.00 | 2 025.00 | 2 784.00 | 2 590.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.00 | 63.00 | 64.00 | 66.00 | 67.78 |
| Retained earnings | 338.00 | 612.00 | 813.00 | 1 679.00 | 2 312.28 |
| Profit of the financial year | 338.00 | 264.00 | 932.00 | 701.00 | - 143.81 |
| Shareholders equity total | 781.00 | 989.00 | 1 859.00 | 2 496.00 | 2 286.25 |
| Provisions | 3.00 | 2.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 34.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 161.00 | 75.00 | 33.00 | 24.00 | 108.03 |
| Short-term deferred tax liabilities | 111.00 | 143.00 | |||
| Other non-interest bearing current liabilities | 11.00 | 254.00 | 5.00 | 106.00 | 180.89 |
| Current liabilities total | 206.00 | 344.00 | 164.00 | 288.00 | 303.92 |
| Balance sheet total (liabilities) | 987.00 | 1 336.00 | 2 025.00 | 2 784.00 | 2 590.17 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.