Movie House Ringsted ApS
CVR number: 40514120
Klosterparks Alle 10, 4100 Ringsted
mail@moviehouse-ringsted.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 294.29 | 3 619.07 | 4 961.85 | 5 440.00 | 5 208.30 |
| Employee benefit expenses | - 293.60 | -1 675.71 | -1 928.54 | -3 225.86 | -2 632.53 |
| Total depreciation | - 868.43 | - 868.43 | - 868.43 | - 862.89 | |
| EBIT | 0.68 | 1 074.93 | 2 164.87 | 1 345.71 | 1 712.88 |
| Other financial income | 77.95 | ||||
| Other financial expenses | -38.84 | - 268.39 | - 279.72 | - 411.87 | - 574.27 |
| Pre-tax profit | -38.15 | 806.54 | 1 885.15 | 933.85 | 1 216.56 |
| Income taxes | 6.60 | - 177.87 | - 415.09 | - 205.68 | - 267.74 |
| Net earnings | -31.55 | 628.67 | 1 470.06 | 728.17 | 948.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 596.45 | 1 515.50 | 1 407.25 | 1 299.00 | 1 190.75 |
| Machinery and equipment | 7 360.17 | 6 692.54 | 5 932.36 | 5 172.18 | 4 453.61 |
| Tangible assets total | 8 956.62 | 8 208.04 | 7 339.60 | 6 471.17 | 5 644.36 |
| Other receivables | 509.55 | 512.00 | 512.00 | 557.28 | 577.13 |
| Investments total | 509.55 | 512.00 | 512.00 | 557.28 | 577.13 |
| Long term receivables total | |||||
| Finished products/goods | 222.22 | 169.13 | 361.06 | 392.78 | 382.98 |
| Inventories total | 222.22 | 169.13 | 361.06 | 392.78 | 382.98 |
| Current trade debtors | 161.33 | 254.28 | 146.48 | 170.22 | 250.61 |
| Prepayments and accrued income | 12.64 | 26.81 | 43.45 | 99.73 | 56.96 |
| Current other receivables | 2 187.89 | 0.96 | 1.28 | ||
| Current deferred tax assets | 442.82 | ||||
| Short term receivables total | 2 804.69 | 282.06 | 189.93 | 269.95 | 308.86 |
| Cash and bank deposits | 1 802.96 | 4 413.39 | 7 211.36 | 10 851.20 | 9 825.99 |
| Cash and cash equivalents | 1 802.96 | 4 413.39 | 7 211.36 | 10 851.20 | 9 825.99 |
| Balance sheet total (assets) | 14 296.03 | 13 584.61 | 15 613.96 | 18 542.38 | 16 739.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -31.55 | 597.12 | 2 067.18 | 2 795.34 | |
| Profit of the financial year | -31.55 | 628.67 | 1 470.06 | 728.17 | 948.82 |
| Shareholders equity total | 18.45 | 647.12 | 2 117.18 | 2 845.34 | 3 794.16 |
| Provisions | 436.22 | 585.87 | 658.35 | 697.70 | 665.90 |
| Non-current loans from credit institutions | 7 481.43 | 8 228.55 | 8 292.77 | 8 168.93 | 5 731.97 |
| Non-current liabilities total | 7 481.43 | 8 228.55 | 8 292.77 | 8 168.93 | 5 731.97 |
| Current loans from credit institutions | 40.00 | 170.00 | 1 513.98 | ||
| Current trade creditors | 2 692.93 | 425.02 | 542.06 | 462.93 | 499.83 |
| Current owed to participating | 5.00 | 5.00 | 5.00 | 5.00 | |
| Current owed to group member | 2 873.69 | 2 430.87 | 2 019.32 | 2 399.01 | 2 988.85 |
| Short-term deferred tax liabilities | 28.22 | 342.62 | 166.33 | 299.54 | |
| Other non-interest bearing current liabilities | 793.32 | 1 233.97 | 1 596.67 | 3 627.13 | 1 240.09 |
| Current liabilities total | 6 359.94 | 4 123.07 | 4 545.66 | 6 830.41 | 6 547.28 |
| Balance sheet total (liabilities) | 14 296.03 | 13 584.61 | 15 613.96 | 18 542.38 | 16 739.32 |
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.