REBSDORF-SPEDITION A/S — Credit Rating and Financial Key Figures
CVR number: 15324805
Transitvej 14, 6330 Padborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 426.95 | 5 236.57 | 6 972.08 | 6 346.33 | 4 702.88 |
Employee benefit expenses | -4 906.59 | -4 921.04 | -4 491.24 | -4 603.38 | -4 672.90 |
Other operating expenses | - 355.93 | -28.42 | -20.99 | -24.39 | -29.42 |
Total depreciation | - 440.44 | - 205.70 | - 110.38 | - 154.11 | - 159.94 |
EBIT | - 276.02 | 81.41 | 2 349.46 | 1 564.46 | - 159.38 |
Other financial income | 10.97 | 0.28 | 14.07 | 54.98 | 43.36 |
Other financial expenses | -86.66 | -15.90 | -29.40 | -69.38 | -62.62 |
Net income from associates (fin.) | - 291.70 | 119.59 | 146.52 | 114.33 | - 399.29 |
Pre-tax profit | - 643.41 | 185.38 | 2 480.66 | 1 664.38 | - 577.93 |
Income taxes | 68.63 | -21.35 | - 518.26 | - 354.16 | 28.40 |
Net earnings | - 574.78 | 164.03 | 1 962.40 | 1 310.22 | - 549.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 549.72 | 350.35 | 602.33 | 498.22 | 338.28 |
Tangible assets total | 549.72 | 350.35 | 602.33 | 498.22 | 338.28 |
Holdings in group member companies | 1 460.60 | 1 580.19 | 1 726.72 | 1 841.05 | 1 441.76 |
Investments total | 1 460.60 | 1 580.19 | 1 726.72 | 1 841.05 | 1 441.76 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 5 500.95 | 4 903.09 | 5 575.04 | 5 549.37 | 5 918.27 |
Current amounts owed by group member comp. | 1 827.91 | 1 919.66 | 221.83 | ||
Prepayments and accrued income | 36.56 | 44.52 | 166.12 | 101.67 | 72.82 |
Current other receivables | 67.54 | 90.22 | 111.86 | 2.55 | |
Current deferred tax assets | 41.61 | 20.26 | |||
Short term receivables total | 5 646.65 | 5 058.08 | 7 680.93 | 7 573.24 | 6 212.93 |
Cash and bank deposits | 1 900.92 | 3 174.84 | 3 709.23 | 1 402.13 | 1 307.32 |
Cash and cash equivalents | 1 900.92 | 3 174.84 | 3 709.23 | 1 402.13 | 1 307.32 |
Balance sheet total (assets) | 9 557.90 | 10 163.45 | 13 719.21 | 11 314.64 | 9 300.29 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Shares repurchased | 1 000.00 | 650.00 | 1 900.00 | 1 200.00 | |
Other reserves | 1 080.65 | 1 200.24 | 1 346.77 | 1 461.10 | 898.75 |
Retained earnings | 1 284.16 | -60.21 | -1 942.71 | -1 294.64 | 577.93 |
Profit of the financial year | - 574.78 | 164.03 | 1 962.40 | 1 310.22 | - 549.53 |
Shareholders equity total | 4 790.03 | 3 954.06 | 5 266.46 | 4 676.68 | 2 927.15 |
Provisions | 59.78 | 39.13 | 10.74 | ||
Non-current loans from credit institutions | 311.88 | 277.24 | |||
Non-current other liabilities | 156.78 | 451.73 | 124.90 | ||
Non-current liabilities total | 156.78 | 763.60 | 402.14 | ||
Current loans from credit institutions | 431.65 | 2 048.71 | 1 032.47 | 1 119.48 | |
Current trade creditors | 1 870.32 | 2 017.55 | 2 754.40 | 2 575.41 | 2 661.87 |
Current owed to group member | 1 333.96 | 1 516.60 | 1 580.99 | 1 885.43 | 1 428.25 |
Short-term deferred tax liabilities | 438.22 | 374.81 | |||
Other non-interest bearing current liabilities | 975.17 | 1 911.65 | 1 168.51 | 730.71 | 1 152.81 |
Current liabilities total | 4 611.09 | 5 445.79 | 7 990.82 | 6 598.83 | 6 362.41 |
Balance sheet total (liabilities) | 9 557.90 | 10 163.45 | 13 719.21 | 11 314.64 | 9 300.29 |
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.