RASMUS BANG ApS
CVR number: 35648186
Gyvelvej 19, 9530 Støvring
info@improvize.dk
tel: 51842373
https://improvize.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 577.79 | 206.12 | 299.12 | 11.20 | -71.64 |
| Employee benefit expenses | - 461.97 | - 399.17 | - 384.27 | -74.28 | -1.09 |
| EBIT | 115.82 | - 193.06 | -85.15 | -63.09 | -72.73 |
| Other financial income | -0.15 | 0.02 | |||
| Other financial expenses | -3.72 | -0.55 | -1.27 | -1.31 | -0.22 |
| Reduction non-current investment assets | - 107.55 | - 165.43 | |||
| Net income from associates (fin.) | 39.56 | 164.97 | 20.98 | ||
| Pre-tax profit | 44.11 | - 194.21 | -65.44 | -64.39 | -72.93 |
| Income taxes | -8.48 | 55.71 | 4.67 | 13.80 | 16.02 |
| Net earnings | 35.63 | - 138.51 | -60.78 | -50.59 | -56.91 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 218.86 | 104.93 | 113.64 | 63.55 | |
| Investments total | 218.86 | 104.93 | 113.64 | 63.55 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 47.55 | 17.76 | 30.06 | 17.86 | 1.63 |
| Current other receivables | 14.27 | 18.12 | 5.19 | 7.72 | 1.74 |
| Current deferred tax assets | 75.71 | 60.37 | 61.91 | 77.94 | |
| Short term receivables total | 61.82 | 111.59 | 95.62 | 87.49 | 81.31 |
| Cash and bank deposits | 259.33 | 165.46 | 166.40 | 5.34 | 3.81 |
| Cash and cash equivalents | 259.33 | 165.46 | 166.40 | 5.34 | 3.81 |
| Balance sheet total (assets) | 540.01 | 381.98 | 375.66 | 156.38 | 85.12 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 30.00 | 71.00 | |||
| Other reserves | -71.00 | ||||
| Retained earnings | 385.56 | 421.20 | 282.69 | 138.66 | 88.06 |
| Profit of the financial year | 35.63 | - 138.51 | -60.78 | -50.59 | -56.91 |
| Shareholders equity total | 501.19 | 332.69 | 271.91 | 138.06 | 81.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.05 | 6.13 | 0.13 |
| Current owed to participating | 14.89 | 13.65 | 12.95 | 0.70 | 3.84 |
| Short-term deferred tax liabilities | 2.48 | ||||
| Other non-interest bearing current liabilities | 15.45 | 29.64 | 84.75 | 11.49 | |
| Current liabilities total | 38.82 | 49.29 | 103.75 | 18.32 | 3.97 |
| Balance sheet total (liabilities) | 540.01 | 381.98 | 375.66 | 156.38 | 85.12 |
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.