Rolvung og Brøndsted arkitekter ApS
CVR number: 37668133
Glentevej 70 B, 2400 København NV
ar@rb-arkitekter.dk
tel: 21967141
rb-arkitekter.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 882.55 | 3 365.59 | 7 146.38 | 8 088.43 | 5 908.76 |
| Employee benefit expenses | -1 728.22 | -3 221.70 | -3 966.34 | -6 092.09 | -6 045.44 |
| EBIT | 154.33 | 143.89 | 3 180.04 | 1 996.34 | - 136.68 |
| Other financial income | 3.64 | 0.01 | 4.13 | 17.11 | |
| Other financial expenses | -0.96 | -1.15 | -57.34 | - 148.05 | -50.90 |
| Net income from associates (fin.) | -15.62 | 260.28 | 392.42 | ||
| Pre-tax profit | 157.01 | 142.74 | 3 107.09 | 2 112.71 | 221.95 |
| Income taxes | -35.28 | -32.98 | - 694.56 | - 411.69 | 33.49 |
| Net earnings | 121.73 | 109.76 | 2 412.52 | 1 701.02 | 255.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.74 | 261.02 | 639.52 | ||
| Other receivables | 78.98 | ||||
| Investments total | 0.74 | 261.02 | 718.50 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 385.53 | 1 815.11 | 1 841.19 | 870.84 | 230.93 |
| Current amounts owed by group member comp. | 30.00 | 184.84 | 120.17 | ||
| Prepayments and accrued income | 11.24 | 82.11 | 29.00 | ||
| Current other receivables | 0.17 | 7.64 | 26.90 | 545.43 | 180.14 |
| Current deferred tax assets | 33.02 | 157.49 | |||
| Short term receivables total | 385.70 | 1 855.77 | 1 909.32 | 1 683.22 | 717.72 |
| Cash and bank deposits | 364.56 | 150.12 | 2 300.92 | 2 325.22 | 2 011.43 |
| Cash and cash equivalents | 364.56 | 150.12 | 2 300.92 | 2 325.22 | 2 011.43 |
| Balance sheet total (assets) | 750.26 | 2 005.88 | 4 210.98 | 4 269.46 | 3 447.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Other reserves | 238.66 | 617.16 | |||
| Retained earnings | -17.67 | 104.06 | - 792.18 | 381.68 | 1 690.28 |
| Profit of the financial year | 121.73 | 109.76 | 2 412.52 | 1 701.02 | 255.44 |
| Shareholders equity total | 304.06 | 413.82 | 2 820.35 | 3 521.37 | 2 762.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 36.00 | ||||
| Current owed to participating | 6.80 | 6.28 | 1.66 | 2.21 | 2.65 |
| Short-term deferred tax liabilities | 9.80 | 714.91 | 418.96 | ||
| Other non-interest bearing current liabilities | 429.61 | 1 549.79 | 674.07 | 326.92 | 682.11 |
| Current liabilities total | 446.20 | 1 592.06 | 1 390.64 | 748.09 | 684.76 |
| Balance sheet total (liabilities) | 750.26 | 2 005.88 | 4 210.98 | 4 269.46 | 3 447.65 |
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.