CP Rishøj ApS
CVR number: 42403652
Dengsøvej 7, V Velling 8860 Ulstrup
rishoj@sol.dk
tel: 30662564
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 822.60 | 200.06 | 4 094.07 |
| Employee benefit expenses | - 637.13 | - 584.61 | - 931.08 |
| Total depreciation | - 215.73 | - 230.18 | - 279.68 |
| Reduction in value of non-current assets | 267.95 | - 838.14 | - 126.73 |
| EBIT | 969.74 | - 614.72 | 2 883.31 |
| Other financial income | 5.50 | 0.67 | |
| Other financial expenses | -23.16 | -25.35 | |
| Pre-tax profit | 952.08 | - 640.08 | 2 883.98 |
| Income taxes | - 237.74 | 169.08 | - 589.78 |
| Net earnings | 714.34 | - 470.99 | 2 294.20 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible rights | 640.00 | 480.00 | 320.00 |
| Intangible assets total | 640.00 | 480.00 | 320.00 |
| Buildings | 721.10 | 650.92 | 580.75 |
| Machinery and equipment | 280.50 | ||
| Other tangible assets | 861.30 | 915.30 | 941.70 |
| Tangible assets total | 1 582.40 | 1 566.22 | 1 802.94 |
| Participating interests | 299.67 | 447.91 | 494.67 |
| Investments total | 299.67 | 447.91 | 494.67 |
| Long term receivables total | |||
| Finished products/goods | 2 093.36 | 2 404.10 | 2 726.09 |
| Inventories total | 2 093.36 | 2 404.10 | 2 726.09 |
| Current trade debtors | 36.72 | 53.66 | 18.83 |
| Current owed by particip. interest comp. | 216.30 | ||
| Current other receivables | 0.00 | ||
| Short term receivables total | 253.02 | 53.66 | 18.83 |
| Cash and bank deposits | 4 199.71 | 3 947.88 | 4 108.46 |
| Cash and cash equivalents | 4 199.71 | 3 947.88 | 4 108.46 |
| Balance sheet total (assets) | 9 068.16 | 8 899.77 | 9 471.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 |
| Retained earnings | 5 575.86 | 6 172.40 | 5 579.40 |
| Profit of the financial year | 714.34 | - 470.99 | 2 294.20 |
| Shareholders equity total | 6 444.60 | 5 859.20 | 8 035.61 |
| Provisions | 428.93 | 259.84 | 345.73 |
| Non-current liabilities total | |||
| Current trade creditors | 1 767.15 | 2 502.01 | 171.99 |
| Current owed to participating | 0.00 | ||
| Short-term deferred tax liabilities | 425.89 | ||
| Other non-interest bearing current liabilities | 427.49 | 278.71 | 491.78 |
| Current liabilities total | 2 194.63 | 2 780.72 | 1 089.67 |
| Balance sheet total (liabilities) | 9 068.16 | 8 899.77 | 9 471.00 |
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.