R3DA ApS
CVR number: 40668497
Lågegyde 145, 2980 Kokkedal
Tm@r3da.dk
tel: 60655902
R3da.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 241.11 | 1 470.49 | 1 425.90 | 650.33 |
| Employee benefit expenses | -50.19 | -1 068.47 | - 795.31 | - 613.19 |
| Total depreciation | - 189.68 | - 170.67 | -33.56 | -21.00 |
| EBIT | - 480.98 | 231.35 | 597.02 | 16.14 |
| Other financial expenses | -45.30 | -40.99 | -8.31 | -13.33 |
| Pre-tax profit | - 526.28 | 190.36 | 588.71 | 2.81 |
| Income taxes | -64.57 | -3.67 | ||
| Net earnings | - 526.28 | 190.36 | 524.14 | -0.86 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 491.77 | 54.57 | 21.00 | |
| Tangible assets total | 491.77 | 54.57 | 21.00 | |
| Other receivables | 61.91 | 61.91 | ||
| Investments total | 61.91 | 61.91 | ||
| Non-current other receivables | 61.91 | |||
| Long term receivables total | 61.91 | |||
| Inventories total | ||||
| Current trade debtors | 27.50 | 318.56 | 733.22 | 180.69 |
| Prepayments and accrued income | 12.88 | 7.94 | 7.94 | |
| Current other receivables | 69.06 | 163.71 | ||
| Short term receivables total | 40.38 | 326.50 | 810.22 | 344.41 |
| Cash and bank deposits | 10.01 | 243.10 | 282.77 | |
| Cash and cash equivalents | 10.01 | 243.10 | 282.77 | |
| Balance sheet total (assets) | 604.08 | 442.98 | 1 136.24 | 627.18 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 40.00 | 40.00 | ||
| Shares repurchased | 226.00 | |||
| Retained earnings | - 526.28 | - 521.91 | 2.23 | |
| Profit of the financial year | - 526.28 | 190.36 | 524.14 | -0.86 |
| Shareholders equity total | - 446.28 | - 255.91 | 268.23 | 41.36 |
| Non-current owed to group member | 397.27 | 393.27 | ||
| Non-current liabilities total | 397.27 | 393.27 | ||
| Current loans from credit institutions | 17.60 | |||
| Current trade creditors | 1.82 | 21.95 | 21.95 | |
| Current owed to participating | 1 018.00 | 397.27 | ||
| Short-term deferred tax liabilities | 67.35 | 3.96 | ||
| Other non-interest bearing current liabilities | 30.53 | 262.08 | 381.45 | 188.59 |
| Current liabilities total | 1 050.36 | 698.90 | 470.74 | 192.55 |
| Balance sheet total (liabilities) | 604.08 | 442.98 | 1 136.24 | 627.18 |
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.