ROSKILDE FISKEHUS ApS — Credit Rating and Financial Key Figures
CVR number: 25224981
Støden 5, 4000 Roskilde
jesperhlund@hotmail.com
tel: 61486611
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 813.11 | 1 281.74 | 1 313.84 | 960.05 | 743.99 |
| Employee benefit expenses | - 676.24 | - 870.35 | - 937.47 | - 688.59 | - 382.57 |
| Other operating expenses | - 271.20 | ||||
| Total depreciation | -9.93 | -14.61 | -32.02 | -82.12 | -78.57 |
| EBIT | 126.94 | 396.79 | 344.35 | 189.35 | 11.65 |
| Other financial expenses | -28.57 | -28.05 | -28.23 | -18.82 | -6.28 |
| Pre-tax profit | 98.37 | 368.75 | 316.11 | 170.53 | 5.38 |
| Income taxes | -1.10 | ||||
| Net earnings | 98.37 | 368.75 | 316.11 | 170.53 | 4.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 171.43 | ||||
| Intangible assets total | 171.43 | ||||
| Land and waters | 1 094.00 | 1 092.00 | 1 090.00 | ||
| Machinery and equipment | 23.79 | 90.63 | 82.12 | 200.00 | |
| Tangible assets total | 1 117.79 | 1 182.63 | 1 172.12 | 200.00 | |
| Other receivables | 2.31 | 2.31 | 79.55 | ||
| Investments total | 2.31 | 2.31 | 79.55 | ||
| Long term receivables total | |||||
| Finished products/goods | 9.86 | 7.97 | 11.23 | 65.07 | |
| Inventories total | 9.86 | 7.97 | 11.23 | 65.07 | |
| Current trade debtors | 13.75 | 56.05 | 49.45 | 20.64 | |
| Current amounts owed by group member comp. | 4.75 | 9.00 | 13.25 | ||
| Current other receivables | 29.97 | 0.30 | 26.71 | 28.91 | |
| Short term receivables total | 48.47 | 65.35 | 89.41 | 28.91 | 20.64 |
| Cash and bank deposits | 293.45 | 759.79 | 523.13 | 566.77 | 476.90 |
| Cash and cash equivalents | 293.45 | 759.79 | 523.13 | 566.77 | 476.90 |
| Balance sheet total (assets) | 1 471.89 | 2 018.06 | 1 795.89 | 595.68 | 1 013.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 297.50 | 316.11 | 170.53 | ||
| Retained earnings | - 169.62 | - 368.75 | - 316.11 | - 170.53 | -0.00 |
| Profit of the financial year | 98.37 | 368.75 | 316.11 | 170.53 | 4.28 |
| Shareholders equity total | 328.75 | 697.50 | 716.11 | 570.53 | 404.28 |
| Provisions | 1.10 | ||||
| Non-current loans from credit institutions | 801.71 | 759.07 | 715.78 | ||
| Non-current liabilities total | 801.71 | 759.07 | 715.78 | ||
| Current loans from credit institutions | 45.00 | 45.00 | 45.00 | ||
| Current trade creditors | 159.94 | 158.76 | 164.39 | 10.00 | 303.18 |
| Current owed to participating | 6.74 | ||||
| Current owed to group member | 176.79 | ||||
| Other non-interest bearing current liabilities | 136.49 | 357.74 | 154.61 | 15.16 | 121.51 |
| Current liabilities total | 341.43 | 561.50 | 364.00 | 25.16 | 608.22 |
| Balance sheet total (liabilities) | 1 471.89 | 2 018.06 | 1 795.89 | 595.68 | 1 013.60 |
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.