Restaurationsselskabet af 1. november 2016 K/S — Credit Rating and Financial Key Figures
CVR number: 38215965
Rosenborggade 15, 1130 København K
bogholderi@brdr-price.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 861.52 | 3 892.57 | 6 619.83 | 6 878.13 | 5 594.82 |
| Employee benefit expenses | -5 606.64 | -4 211.71 | -5 406.98 | -5 787.49 | -5 451.28 |
| Total depreciation | - 344.38 | - 349.26 | - 349.26 | - 335.65 | - 324.91 |
| EBIT | 910.50 | - 668.40 | 863.59 | 754.99 | - 181.37 |
| Other financial income | 0.25 | 0.07 | 0.30 | 63.87 | 61.21 |
| Other financial expenses | -28.57 | -10.21 | -20.80 | -17.85 | -2.87 |
| Pre-tax profit | 882.19 | - 678.53 | 843.09 | 801.00 | - 123.03 |
| Net earnings | 882.19 | - 678.53 | 843.09 | 801.00 | - 123.03 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3 150.90 | 2 801.64 | 2 452.39 | 2 116.73 | 1 791.83 |
| Tangible assets total | 3 150.90 | 2 801.64 | 2 452.39 | 2 116.73 | 1 791.83 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 758.20 | 731.06 | 856.44 | 895.16 | 927.75 |
| Inventories total | 758.20 | 731.06 | 856.44 | 895.16 | 927.75 |
| Current trade debtors | 109.54 | 27.22 | 29.06 | 49.34 | 71.41 |
| Current amounts owed by group member comp. | 249.82 | 620.75 | 1 546.73 | ||
| Prepayments and accrued income | 8.65 | 2.00 | 13.32 | 14.93 | 13.91 |
| Current other receivables | 75.51 | 241.88 | 95.36 | 80.53 | 110.57 |
| Short term receivables total | 443.52 | 271.10 | 137.73 | 765.55 | 1 742.61 |
| Cash and bank deposits | 23.41 | 883.34 | 2 187.94 | 994.55 | 538.36 |
| Cash and cash equivalents | 23.41 | 883.34 | 2 187.94 | 994.55 | 538.36 |
| Balance sheet total (assets) | 4 376.03 | 4 687.15 | 5 634.50 | 4 772.00 | 5 000.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other reserves | 117.25 | 123.36 | 135.97 | 149.84 | 157.03 |
| Other restricted equity | - 910.00 | - 910.00 | - 910.00 | - 910.00 | - 910.00 |
| Retained earnings | 771.49 | 1 645.08 | 951.43 | 1 777.53 | 2 567.29 |
| Profit of the financial year | 882.19 | - 678.53 | 843.09 | 801.00 | - 123.03 |
| Shareholders equity total | 1 860.94 | 1 179.90 | 2 020.49 | 2 818.37 | 2 691.29 |
| Capital loans | 1 675.58 | 266.13 | |||
| Non-current other liabilities | 35.50 | 77.30 | 77.30 | ||
| Non-current deferred tax liabilities | 77.30 | 77.30 | |||
| Non-current liabilities total | 35.50 | 1 752.88 | 343.43 | 77.30 | 77.30 |
| Current trade creditors | 474.69 | 275.32 | 322.71 | 621.78 | 891.48 |
| Current owed to group member | 1 450.07 | 741.34 | |||
| Other non-interest bearing current liabilities | 554.84 | 1 479.05 | 2 947.87 | 1 254.55 | 599.13 |
| Current liabilities total | 2 479.60 | 1 754.37 | 3 270.57 | 1 876.33 | 2 231.95 |
| Balance sheet total (liabilities) | 4 376.03 | 4 687.15 | 5 634.50 | 4 772.00 | 5 000.55 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.