RETAILAKTIESELSKABET AF 1. JUNI 2000 — Credit Rating and Financial Key Figures
CVR number: 25526066
Vedbæk Strandvej 501, 2950 Vedbæk
Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 10 160.74 | 10 184.67 | 4 181.18 |
Employee benefit expenses | -8 120.76 | -7 058.33 | -2 708.97 |
Total depreciation | -1 286.00 | -1 104.04 | - 225.85 |
EBIT | 753.98 | 2 022.29 | 1 246.37 |
Other financial income | 13.23 | 1.99 | 17.27 |
Other financial expenses | -70.62 | -13.32 | -13.75 |
Pre-tax profit | 696.59 | 2 010.96 | 1 249.88 |
Income taxes | - 158.20 | - 447.61 | - 275.84 |
Net earnings | 538.39 | 1 563.35 | 974.05 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible rights | 1 035.49 | 769.35 | |
Intangible assets total | 1 035.49 | 769.35 | |
Machinery and equipment | 2 305.65 | 1 401.58 | |
Tangible assets total | 2 305.65 | 1 401.58 | |
Investments total | |||
Non-current other receivables | 362.10 | 363.81 | |
Long term receivables total | 362.10 | 363.81 | |
Finished products/goods | 3 135.14 | 2 484.94 | |
Inventories total | 3 135.14 | 2 484.94 | |
Current trade debtors | 949.14 | 940.82 | |
Current amounts owed by group member comp. | 187.31 | 325.47 | 271.31 |
Current other receivables | 68.72 | 58.27 | 8.27 |
Current deferred tax assets | 7.90 | ||
Short term receivables total | 1 213.07 | 1 324.56 | 279.58 |
Cash and bank deposits | 42.95 | 1 143.01 | 3 251.46 |
Cash and cash equivalents | 42.95 | 1 143.01 | 3 251.46 |
Balance sheet total (assets) | 8 094.39 | 7 487.25 | 3 531.04 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 |
Shares repurchased | 150.00 | 2 500.00 | |
Retained earnings | 3 085.28 | 2 023.67 | - 912.99 |
Profit of the financial year | 538.39 | 1 563.35 | 974.05 |
Shareholders equity total | 4 273.67 | 4 087.01 | 3 061.06 |
Provisions | 169.20 | ||
Non-current liabilities total | |||
Current loans from credit institutions | 528.84 | ||
Current trade creditors | 2 289.90 | 2 041.55 | |
Short-term deferred tax liabilities | 270.51 | 445.04 | |
Other non-interest bearing current liabilities | 1 001.99 | 918.97 | 24.95 |
Current liabilities total | 3 820.73 | 3 231.03 | 469.98 |
Balance sheet total (liabilities) | 8 094.39 | 7 487.25 | 3 531.04 |
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.