Recipo A/S
CVR number: 38266187
Vesterbrogade 149, 1620 København V
luvisa.hansen@recipo.com
www.recipo.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 221.62 | 5 555.02 | 12 806.89 | 9 258.71 | 8 356.60 |
| Employee benefit expenses | -1 343.98 | - 637.47 | - 237.93 | - 208.97 | - 135.00 |
| Total depreciation | - 330.21 | - 562.03 | -1 514.24 | -1 186.72 | -1 149.22 |
| EBIT | 547.42 | 4 355.51 | 11 054.71 | 7 863.03 | 7 072.39 |
| Other financial income | 367.07 | 253.88 | 3.01 | 14.60 | 497.01 |
| Other financial expenses | - 360.54 | - 141.03 | - 310.77 | - 234.46 | - 147.66 |
| Reduction non-current investment assets | -12 137.46 | ||||
| Pre-tax profit | 553.96 | 4 468.36 | 10 746.95 | 7 643.16 | -4 715.72 |
| Income taxes | - 124.86 | - 984.23 | -2 406.84 | -1 694.93 | -1 659.53 |
| Net earnings | 429.10 | 3 484.13 | 8 340.12 | 5 948.24 | -6 375.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 76.03 | 54.18 | |||
| Machinery and equipment | 1 293.71 | 5 166.38 | 3 706.32 | 2 652.24 | 1 503.03 |
| Tangible assets total | 1 369.74 | 5 220.57 | 3 706.32 | 2 652.24 | 1 503.03 |
| Other receivables | 43.79 | 46.58 | |||
| Investments total | 43.79 | 46.58 | |||
| Non-curr. owed by group member comp. | 2 054.32 | ||||
| Long term receivables total | 2 054.32 | ||||
| Inventories total | |||||
| Current trade debtors | 4 769.93 | 4 601.69 | 2 507.84 | 1 709.53 | 2 642.84 |
| Prepayments and accrued income | 7.25 | 41.02 | 126.93 | 73.89 | 73.34 |
| Current other receivables | 1 064.37 | 847.09 | 1 479.61 | ||
| Current deferred tax assets | 60.06 | ||||
| Short term receivables total | 5 841.55 | 5 489.80 | 4 114.38 | 1 783.42 | 2 776.25 |
| Cash and bank deposits | 3 911.74 | 3 975.82 | 14 756.08 | 20 003.76 | 14 155.61 |
| Cash and cash equivalents | 3 911.74 | 3 975.82 | 14 756.08 | 20 003.76 | 14 155.61 |
| Balance sheet total (assets) | 11 123.03 | 14 686.19 | 22 576.78 | 26 537.55 | 18 481.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 399.22 | 2 828.33 | 6 312.46 | 14 652.57 | 20 600.81 |
| Profit of the financial year | 429.10 | 3 484.13 | 8 340.12 | 5 948.24 | -6 375.24 |
| Shareholders equity total | 3 328.32 | 6 812.46 | 15 152.57 | 21 100.81 | 14 725.57 |
| Provisions | 16.99 | 208.34 | 112.65 | 62.52 | |
| Non-current leasing loans | 2 660.80 | 1 942.71 | 1 197.17 | 408.34 | |
| Non-current other liabilities | 27.29 | ||||
| Non-current liabilities total | 27.29 | 2 660.80 | 1 942.71 | 1 197.17 | 408.34 |
| Current trade creditors | 1 313.67 | 3 188.09 | 1 723.58 | 1 088.97 | 1 129.09 |
| Current owed to group member | 6 104.37 | 691.18 | |||
| Short-term deferred tax liabilities | 99.64 | 676.88 | 2 512.09 | 1 535.08 | 1 311.91 |
| Other non-interest bearing current liabilities | 232.76 | 1 139.62 | 1 133.17 | 861.81 | 906.56 |
| Current liabilities total | 7 750.44 | 5 004.60 | 5 368.84 | 4 177.05 | 3 347.55 |
| Balance sheet total (liabilities) | 11 123.03 | 14 686.19 | 22 576.78 | 26 537.55 | 18 481.47 |
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.