Rtrosenberg ApS — Credit Rating and Financial Key Figures
CVR number: 38871250
Solskrænten 2, Dråby 8400 Ebeltoft
rtrosenberg@gmail.com
tel: 60219950
Rtrosenberg.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 45.00 | 215.60 | |||
| External services | -35.78 | - 118.43 | |||
| Gross profit | 9.22 | 97.18 | 234.65 | 307.38 | 345.08 |
| Wages and salaries | -13.47 | - 206.00 | - 307.93 | - 318.86 | |
| Social security expenses | -0.10 | -8.20 | -25.64 | -25.07 | |
| Total depreciation | -5.13 | -5.13 | -5.13 | -5.13 | |
| EBIT | 9.22 | 78.49 | 15.32 | -31.31 | -3.99 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -0.03 | -0.02 | -1.28 | -1.16 | -0.01 |
| Pre-tax profit | 9.19 | 78.46 | 14.05 | -32.47 | -3.98 |
| Income taxes | -2.02 | -18.78 | -1.36 | 4.83 | -2.99 |
| Net earnings | 7.17 | 59.68 | 12.68 | -27.64 | -6.97 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 25.63 | 20.51 | 15.38 | 10.25 | 5.13 |
| Tangible assets total | 25.63 | 20.51 | 15.38 | 10.25 | 5.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 55.00 | 16.25 | 26.53 | ||
| Current other receivables | 7.21 | 6.62 | 47.52 | 27.31 | 29.35 |
| Current deferred tax assets | 5.04 | 4.04 | |||
| Short term receivables total | 7.21 | 61.62 | 63.77 | 32.34 | 59.92 |
| Cash and bank deposits | 10.60 | 74.08 | 115.77 | 112.47 | 75.67 |
| Cash and cash equivalents | 10.60 | 74.08 | 115.77 | 112.47 | 75.67 |
| Balance sheet total (assets) | 43.44 | 156.21 | 194.92 | 155.07 | 140.71 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 30.00 | 30.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -18.19 | -11.02 | 38.66 | 51.34 | 23.70 |
| Profit of the financial year | 7.17 | 59.68 | 12.68 | -27.64 | -6.97 |
| Shareholders equity total | 18.98 | 78.66 | 91.34 | 63.70 | 56.72 |
| Provisions | -3.28 | ||||
| Non-current deferred tax liabilities | 17.09 | 3.28 | 3.28 | ||
| Non-current liabilities total | 17.09 | 3.28 | 3.28 | ||
| Current trade creditors | 6.50 | 6.50 | 6.50 | 6.50 | |
| Other non-interest bearing current liabilities | 24.46 | 53.96 | 93.80 | 84.87 | 77.49 |
| Current liabilities total | 24.46 | 60.46 | 100.30 | 91.37 | 83.99 |
| Balance sheet total (liabilities) | 43.44 | 156.21 | 194.92 | 155.07 | 140.71 |
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.