Renewtech ApS
CVR number: 18630931
Messevej 12, 9600 Aars
tel: 96982800
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 34 588.82 | 42 947.20 | 80 133.16 | 87 550.28 | 62 633.23 |
| Employee benefit expenses | -24 267.45 | -27 626.56 | -41 221.14 | -53 990.92 | -34 393.95 |
| Total depreciation | - 848.20 | - 460.69 | - 361.50 | - 284.95 | - 558.19 |
| EBIT | 9 473.17 | 14 859.95 | 38 550.52 | 33 274.41 | 27 681.09 |
| Other financial income | 3.00 | 271.11 | |||
| Other financial expenses | - 457.71 | - 252.87 | - 254.92 | - 343.43 | -1 413.80 |
| Net income from associates (fin.) | -1 602.87 | ||||
| Pre-tax profit | 9 015.46 | 14 610.09 | 38 295.60 | 32 930.98 | 24 935.53 |
| Income taxes | -2 002.47 | -3 225.67 | -8 439.38 | -7 409.11 | -5 883.76 |
| Net earnings | 7 012.98 | 11 384.42 | 29 856.22 | 25 521.87 | 19 051.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 168.23 | ||||
| Buildings | 154.25 | 181.78 | |||
| Machinery and equipment | 1 221.16 | 981.62 | 773.39 | 1 298.21 | 1 000.46 |
| Tangible assets total | 1 389.39 | 981.62 | 773.39 | 1 452.46 | 1 182.24 |
| Holdings in group member companies | 65 358.55 | ||||
| Investments total | 65 358.55 | ||||
| Long term receivables total | |||||
| Finished products/goods | 30 481.46 | 38 999.12 | 53 011.35 | 63 463.94 | 43 087.23 |
| Advance payments | 3 175.81 | ||||
| Inventories total | 30 481.46 | 38 999.12 | 53 011.35 | 63 463.94 | 46 263.04 |
| Current trade debtors | 15 496.34 | 19 196.51 | 22 592.80 | 26 761.33 | 24 601.59 |
| Current amounts owed by group member comp. | 1 320.94 | 3 142.24 | 19 468.82 | ||
| Prepayments and accrued income | 398.94 | 477.15 | 1 156.76 | 1 329.81 | 859.80 |
| Current other receivables | 560.71 | 138.74 | 487.24 | 907.99 | 2 255.40 |
| Short term receivables total | 17 776.93 | 22 954.65 | 24 236.79 | 28 999.14 | 47 185.61 |
| Cash and bank deposits | 227.67 | 183.32 | 291.51 | 422.32 | 30 577.81 |
| Cash and cash equivalents | 227.67 | 183.32 | 291.51 | 422.32 | 30 577.81 |
| Balance sheet total (assets) | 49 875.46 | 63 118.71 | 78 313.05 | 94 337.86 | 190 567.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 7 000.00 | 8 100.00 | 25 000.00 | 23 000.00 | |
| Other reserves | -3 000.00 | ||||
| Retained earnings | 5 007.13 | 3 920.12 | -9 695.47 | 20 160.75 | 91 853.98 |
| Profit of the financial year | 7 012.98 | 11 384.42 | 29 856.22 | 25 521.87 | 19 051.77 |
| Shareholders equity total | 19 520.12 | 23 904.53 | 45 660.75 | 46 182.62 | 131 405.75 |
| Provisions | 152.20 | 137.20 | 127.50 | 241.50 | 147.00 |
| Non-current other liabilities | 2 125.25 | ||||
| Non-current liabilities total | 2 125.25 | ||||
| Current loans from credit institutions | 15 014.15 | 14 960.58 | 9 396.24 | 24 252.05 | 360.93 |
| Advances received | 1 589.08 | ||||
| Current trade creditors | 8 814.28 | 12 639.59 | 10 707.58 | 12 517.16 | 13 110.27 |
| Current owed to group member | 4 296.40 | 29 130.20 | |||
| Short-term deferred tax liabilities | 2 015.57 | 3 240.67 | 1 425.08 | 1 089.11 | 6 312.86 |
| Other non-interest bearing current liabilities | 4 359.13 | 6 110.89 | 10 979.39 | 5 759.01 | 8 511.15 |
| Accruals and deferred income | 16.50 | ||||
| Current liabilities total | 30 203.14 | 36 951.73 | 32 524.80 | 47 913.73 | 59 014.48 |
| Balance sheet total (liabilities) | 49 875.46 | 63 118.71 | 78 313.05 | 94 337.86 | 190 567.24 |
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.