IVAN RUD LARSEN ApS
CVR number: 10029767
Krogen 5, 6740 Bramming
ivan@macrud.dk
tel: 74545050
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 551.97 | 354.26 | 449.00 | 430.61 | 402.37 |
| Employee benefit expenses | - 459.44 | - 558.03 | - 312.95 | - 385.06 | - 429.98 |
| Total depreciation | -47.85 | ||||
| EBIT | 44.69 | - 203.77 | 136.06 | 45.55 | -27.62 |
| Other financial income | 224.92 | 115.44 | 87.43 | 58.16 | 5.93 |
| Other financial expenses | -2.82 | -5.81 | -2.71 | -2.54 | |
| Pre-tax profit | 266.79 | -94.13 | 220.78 | 101.17 | -21.69 |
| Income taxes | -58.75 | -16.23 | -21.25 | -19.95 | |
| Net earnings | 208.04 | - 110.37 | 199.53 | 81.21 | -21.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 67.37 | ||||
| Other receivables | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
| Investments total | 1.50 | 1.50 | 1.50 | 1.50 | 68.87 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 173.27 | 94.13 | 68.15 | 62.77 | |
| Current amounts owed by group member comp. | 36.53 | 40.03 | 60.71 | 58.48 | 67.00 |
| Prepayments and accrued income | 3.94 | 4.01 | 3.59 | 3.17 | 7.03 |
| Current other receivables | 67.37 | 97.54 | 208.24 | 134.92 | 10.30 |
| Current deferred tax assets | 16.23 | 0.80 | |||
| Short term receivables total | 297.34 | 236.50 | 340.69 | 259.33 | 84.33 |
| Cash and bank deposits | 607.08 | 363.12 | 353.32 | 349.03 | 180.66 |
| Cash and cash equivalents | 607.08 | 363.12 | 353.32 | 349.03 | 180.66 |
| Balance sheet total (assets) | 905.92 | 601.12 | 695.51 | 609.87 | 333.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 200.00 | 80.00 | ||
| Retained earnings | 91.23 | 299.26 | -11.11 | 108.43 | 189.64 |
| Profit of the financial year | 208.04 | - 110.37 | 199.53 | 81.21 | -21.69 |
| Shareholders equity total | 624.26 | 313.89 | 513.43 | 394.64 | 292.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.26 | ||||
| Current owed to participating | 5.48 | 0.85 | 0.90 | 1.83 | 5.30 |
| Short-term deferred tax liabilities | 63.42 | 20.60 | 19.09 | ||
| Other non-interest bearing current liabilities | 212.75 | 286.37 | 160.58 | 194.30 | 30.34 |
| Current liabilities total | 281.65 | 287.23 | 182.08 | 215.23 | 40.90 |
| Balance sheet total (liabilities) | 905.92 | 601.12 | 695.51 | 609.87 | 333.85 |
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.