R2 HUSE ApS
CVR number: 30568257
Håndværkervej 28, 9320 Hjallerup
info@r2huse.dk
tel: 51604017
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 449.05 | ||||
| External services | - 293.81 | ||||
| Gross profit | - 264.00 | 155.24 | 197.53 | 474.61 | |
| Wages and salaries | - 100.00 | - 235.00 | - 470.00 | ||
| Social security expenses | -8.93 | -12.19 | -4.38 | ||
| Total depreciation | -5.88 | ||||
| EBIT | - 264.00 | 117.68 | 46.31 | -49.66 | -5.64 |
| Other financial income | 231.80 | ||||
| Other financial expenses | -33.04 | -7.57 | -0.90 | -0.31 | -0.02 |
| Pre-tax profit | -65.23 | 110.11 | 45.41 | -49.97 | -5.66 |
| Net earnings | -65.23 | 110.11 | 45.41 | -49.97 | -5.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 17.63 | ||||
| Tangible assets total | 17.63 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.44 | 41.94 | 79.88 | 47.66 | |
| Current other receivables | 240.16 | ||||
| Short term receivables total | 240.16 | 21.44 | 41.94 | 79.88 | 47.66 |
| Cash and bank deposits | 135.09 | 79.85 | 16.58 | 66.11 | |
| Cash and cash equivalents | 135.09 | 79.85 | 16.58 | 66.11 | |
| Balance sheet total (assets) | 240.16 | 156.53 | 121.79 | 96.45 | 131.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 277.74 | - 342.95 | - 232.84 | - 187.51 | - 238.08 |
| Profit of the financial year | -65.23 | 110.11 | 45.41 | -49.97 | -5.66 |
| Shareholders equity total | - 217.97 | - 107.84 | -62.43 | - 112.48 | - 118.74 |
| Non-current loans from credit institutions | 11.71 | 11.71 | |||
| Non-current liabilities total | 11.71 | 11.71 | |||
| Current loans from credit institutions | 426.02 | 0.91 | |||
| Current trade creditors | 17.00 | 17.00 | 19.07 | 7.91 | |
| Current owed to participating | 201.44 | 116.77 | 116.77 | 117.43 | |
| Other non-interest bearing current liabilities | 32.11 | 45.03 | 50.46 | 61.39 | 96.09 |
| Accruals and deferred income | 17.00 | ||||
| Current liabilities total | 458.13 | 264.37 | 184.22 | 197.23 | 238.44 |
| Balance sheet total (liabilities) | 240.16 | 156.53 | 121.79 | 96.45 | 131.40 |
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.