MARTING ApS
CVR number: 36185805
Sønderbyvej 1, Agtrup 6091 Bjert
martin@rumlii.dk
tel: 51808170
www.rumlii.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -1.09 | 20.44 | 14.56 | -75.35 |
| Other operating expenses | -1.69 | -3.51 | ||
| EBIT | -2.78 | 20.44 | 11.05 | -75.35 |
| Other financial expenses | -5.31 | -5.98 | -7.39 | -8.20 |
| Income from other inv. held as non-curr. assets | 35.00 | |||
| Pre-tax profit | -8.08 | 14.46 | 38.66 | -83.55 |
| Income taxes | 1.02 | -3.61 | -0.78 | 16.93 |
| Net earnings | -7.06 | 10.86 | 37.88 | -66.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 5.74 | 5.74 | |||
| Investments total | 5.74 | 5.74 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 1.38 | ||||
| Finished products/goods | 48.79 | 40.00 | 40.00 | 40.00 | 17.99 |
| Inventories total | 48.79 | 40.00 | 40.00 | 41.38 | 17.99 |
| Current other receivables | 8.71 | 8.71 | |||
| Current deferred tax assets | 11.33 | 7.73 | 5.29 | 16.93 | |
| Short term receivables total | 20.04 | 16.44 | 5.29 | 16.93 | |
| Cash and bank deposits | 6.40 | 39.46 | 0.00 | 101.39 | |
| Cash and cash equivalents | 6.40 | 39.46 | 0.00 | 101.39 | |
| Balance sheet total (assets) | 80.97 | 101.64 | 45.29 | 41.38 | 136.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Asset revaluation reserve | 50.00 | ||||
| Retained earnings | -90.98 | -48.05 | -37.19 | ||
| Profit of the financial year | -7.06 | 10.86 | 37.88 | -66.62 | |
| Shareholders equity total | -48.04 | -37.19 | 40.69 | 40.00 | -26.62 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.14 | 1.38 | |||
| Current trade creditors | 10.00 | 10.95 | |||
| Current owed to participating | 95.47 | 94.47 | 0.07 | 31.83 | |
| Other non-interest bearing current liabilities | 23.55 | 33.41 | 4.40 | 131.09 | |
| Current liabilities total | 129.02 | 138.83 | 4.61 | 1.38 | 162.93 |
| Balance sheet total (liabilities) | 80.97 | 101.64 | 45.29 | 41.38 | 136.31 |
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.