REBRA ApS
CVR number: 87711811
Reventlowsvej 1 C, 5600 Faaborg
info@rebra.dk
tel: 69132783
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 614.46 | 14 802.03 | 17 416.61 | 19 506.93 | 20 775.51 |
| Employee benefit expenses | -14 508.28 | -13 803.80 | -16 339.71 | -16 582.86 | -18 030.16 |
| Total depreciation | -1 584.57 | -1 458.66 | -1 157.74 | - 839.80 | -1 195.28 |
| EBIT | 2 521.60 | - 460.42 | -80.85 | 2 084.27 | 1 550.08 |
| Other financial income | 7.72 | 15.28 | 23.47 | 17.84 | |
| Other financial expenses | - 527.17 | - 469.80 | - 470.97 | - 647.52 | -1 265.02 |
| Net income from associates (fin.) | - 456.00 | 1 610.62 | 1 560.69 | 409.92 | 79.54 |
| Pre-tax profit | 1 538.43 | 688.12 | 1 024.15 | 1 870.14 | 382.43 |
| Income taxes | - 104.26 | 195.00 | - 404.00 | ||
| Net earnings | 1 434.17 | 883.12 | 620.15 | 1 870.14 | 382.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 0.00 | 0.00 | |||
| Intangible assets total | 0.00 | 0.00 | |||
| Land and waters | 7 823.03 | 10 598.18 | 10 339.61 | 3 002.74 | 2 744.17 |
| Buildings | 167.10 | 465.85 | 796.76 | 715.00 | 617.32 |
| Machinery and equipment | 6 394.25 | 6 255.06 | 6 258.89 | 13 919.65 | 13 790.51 |
| Tangible assets total | 14 384.39 | 17 319.09 | 17 395.26 | 17 637.39 | 17 151.99 |
| Participating interests | 1 424.88 | 2 985.56 | 3 395.49 | 3 475.02 | |
| Other receivables | 75.16 | 75.16 | 75.16 | 75.16 | 79.26 |
| Investments total | 75.16 | 1 500.04 | 3 060.72 | 3 470.65 | 3 554.28 |
| Non-curr. owed by group member comp. | 1 456.00 | ||||
| Non-curr. owed by particip. interest comp. | 4 688.02 | 4 606.05 | |||
| Long term receivables total | 1 456.00 | 4 688.02 | 4 606.05 | ||
| Raw materials and consumables | 269.49 | 585.58 | 587.70 | 1 079.37 | 815.67 |
| Inventories total | 269.49 | 585.58 | 587.70 | 1 079.37 | 815.67 |
| Current trade debtors | 6 896.73 | 4 142.36 | 9 959.03 | 3 285.92 | 8 944.26 |
| Current owed by particip. interest comp. | 1 064.26 | 950.00 | |||
| Prepayments and accrued income | 32.43 | 27.95 | 80.66 | 113.02 | 247.74 |
| Current other receivables | 35.45 | 1 334.13 | 10 449.40 | 8 792.24 | 8 398.28 |
| Current deferred tax assets | 209.00 | 524.00 | 82.00 | 26.00 | |
| Short term receivables total | 8 237.87 | 6 978.44 | 20 571.09 | 12 217.17 | 17 590.28 |
| Cash and bank deposits | 7.21 | 1 046.74 | 22.21 | 78.72 | 19.18 |
| Cash and cash equivalents | 7.21 | 1 046.74 | 22.21 | 78.72 | 19.18 |
| Balance sheet total (assets) | 22 974.12 | 27 429.89 | 43 092.99 | 39 171.32 | 43 737.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 179.00 | 179.00 | 179.00 | 179.00 | 179.00 |
| Other reserves | 424.88 | 1 985.56 | 2 805.41 | 2 475.02 | |
| Retained earnings | 3 661.24 | 4 670.54 | 3 992.97 | 3 793.28 | 5 993.80 |
| Profit of the financial year | 1 434.17 | 883.12 | 620.15 | 1 870.14 | 382.43 |
| Shareholders equity total | 5 274.41 | 6 157.53 | 6 777.69 | 8 647.83 | 9 030.26 |
| Non-current loans from credit institutions | 6 506.66 | 7 550.98 | 6 772.65 | 6 811.04 | 6 326.66 |
| Non-current trade creditors | 617.40 | 765.78 | 545.36 | 364.97 | 469.32 |
| Non-current other liabilities | 4.50 | 4 005.53 | 4.50 | 4.50 | |
| Non-current liabilities total | 7 124.06 | 8 321.26 | 11 323.53 | 7 180.52 | 6 800.48 |
| Current loans from credit institutions | 2 615.77 | 710.50 | 5 151.70 | 4 212.60 | 5 204.44 |
| Advances received | 700.00 | 5 150.00 | 5 255.00 | 7 612.00 | |
| Current trade creditors | 2 654.66 | 3 456.95 | 7 590.28 | 4 987.61 | 8 315.00 |
| Short-term deferred tax liabilities | 117.26 | ||||
| Other non-interest bearing current liabilities | 5 187.95 | 8 083.64 | 7 099.79 | 8 887.77 | 6 775.28 |
| Current liabilities total | 10 575.64 | 12 951.10 | 24 991.78 | 23 342.98 | 27 906.72 |
| Balance sheet total (liabilities) | 22 974.12 | 27 429.89 | 43 092.99 | 39 171.32 | 43 737.46 |
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.