Rusbjerg Porte ApS
CVR number: 38796011
Vejlgårdvej 7, Rønbjerg 7800 Skive
prusbjerg@hotmail.com
tel: 20675982
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 453.93 | 774.64 | 548.98 | 877.98 | 467.85 |
| Employee benefit expenses | - 377.05 | - 375.25 | - 395.48 | - 602.39 | - 395.78 |
| Other operating expenses | -1.20 | ||||
| Total depreciation | -70.81 | - 122.88 | -46.97 | -49.69 | -69.78 |
| EBIT | 6.07 | 276.51 | 106.53 | 225.90 | 1.09 |
| Other financial income | 0.15 | 0.25 | |||
| Other financial expenses | -0.10 | -3.75 | -4.48 | -3.76 | |
| Pre-tax profit | 6.12 | 273.01 | 102.05 | 222.14 | 1.09 |
| Income taxes | -3.10 | -60.99 | -23.11 | -49.85 | -0.68 |
| Net earnings | 3.01 | 212.02 | 78.94 | 172.29 | 0.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.30 | 28.24 | 21.18 | 134.54 | 164.20 |
| Tangible assets total | 35.30 | 28.24 | 21.18 | 134.54 | 164.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 111.63 | 40.00 | 40.00 | 5.00 | 27.00 |
| Inventories total | 111.63 | 40.00 | 40.00 | 5.00 | 27.00 |
| Current trade debtors | 101.96 | 354.71 | 507.00 | 259.36 | 295.84 |
| Prepayments and accrued income | 5.60 | 7.86 | |||
| Current other receivables | 0.64 | ||||
| Current deferred tax assets | 12.00 | ||||
| Short term receivables total | 108.21 | 362.57 | 507.00 | 259.36 | 307.84 |
| Cash and bank deposits | 54.65 | 385.24 | 281.89 | 972.00 | 444.12 |
| Cash and cash equivalents | 54.65 | 385.24 | 281.89 | 972.00 | 444.12 |
| Balance sheet total (assets) | 309.78 | 816.05 | 850.08 | 1 370.90 | 943.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 58.90 | 61.00 | |||
| Retained earnings | 10.66 | 13.68 | 225.70 | 245.73 | 357.02 |
| Profit of the financial year | 3.01 | 212.02 | 78.94 | 172.29 | 0.41 |
| Shareholders equity total | 63.68 | 275.70 | 354.63 | 526.93 | 468.44 |
| Provisions | 1.23 | 2.12 | 4.66 | 8.95 | 9.63 |
| Non-current liabilities total | |||||
| Current trade creditors | 77.27 | 56.69 | 104.85 | 239.11 | 147.48 |
| Current owed to participating | 152.04 | 153.56 | 153.56 | 153.56 | 196.55 |
| Short-term deferred tax liabilities | 1.96 | 62.75 | 21.45 | 37.13 | |
| Other non-interest bearing current liabilities | 13.60 | 265.24 | 210.93 | 405.23 | 121.06 |
| Current liabilities total | 244.88 | 538.24 | 490.79 | 835.03 | 465.10 |
| Balance sheet total (liabilities) | 309.78 | 816.05 | 850.08 | 1 370.90 | 943.16 |
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.