Renovation Danmark ApS
CVR number: 41496940
Centervej 2, Brøderup 4733 Tappernøje
info@renovationdanmark.dk
tel: 40521201
www.renovationdanmark.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 165.65 | 1 698.89 | 1 661.63 |
| Employee benefit expenses | - 236.19 | -1 131.57 | -1 161.71 |
| Total depreciation | - 118.84 | - 199.87 | - 262.77 |
| EBIT | - 189.38 | 367.45 | 237.15 |
| Other financial income | 9.20 | 32.22 | |
| Other financial expenses | -41.00 | -63.70 | -69.10 |
| Pre-tax profit | - 230.39 | 312.94 | 200.27 |
| Income taxes | 50.15 | -39.35 | -39.36 |
| Net earnings | - 180.23 | 273.59 | 160.91 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 1 112.54 | 1 820.04 | 1 985.39 |
| Tangible assets total | 1 112.54 | 1 820.04 | 1 985.39 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 305.05 | 677.46 | 713.25 |
| Prepayments and accrued income | 425.71 | ||
| Current other receivables | 46.54 | ||
| Current deferred tax assets | 50.15 | 10.80 | |
| Short term receivables total | 401.75 | 688.26 | 1 138.96 |
| Cash and bank deposits | 96.29 | 7.07 | 73.38 |
| Cash and cash equivalents | 96.29 | 7.07 | 73.38 |
| Balance sheet total (assets) | 1 610.58 | 2 515.37 | 3 197.72 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 240.00 | 320.00 | 320.00 |
| Retained earnings | - 180.23 | 93.35 | |
| Profit of the financial year | - 180.23 | 273.59 | 160.91 |
| Shareholders equity total | 59.77 | 413.35 | 574.26 |
| Provisions | 28.56 | ||
| Non-current loans from credit institutions | 250.77 | 187.89 | |
| Non-current liabilities total | 250.77 | 187.89 | |
| Current loans from credit institutions | 137.82 | 71.50 | |
| Current trade creditors | 578.17 | 350.68 | 1 018.38 |
| Current owed to participating | 952.27 | ||
| Other non-interest bearing current liabilities | 20.37 | 1 362.75 | 1 317.12 |
| Current liabilities total | 1 550.81 | 1 851.24 | 2 407.01 |
| Balance sheet total (liabilities) | 1 610.58 | 2 515.37 | 3 197.72 |
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.