RESTAURATIONSSELSKABET AF 26. JANUAR 2012 K/S
CVR number: 34352208
Rosenborggade 15, 1130 København K
bogholderi@brdr-price.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 772.08 | 9 522.13 | 11 543.15 | 10 680.90 | 10 695.80 |
| Employee benefit expenses | -17 737.33 | -11 408.58 | -10 794.50 | -8 814.24 | -9 438.10 |
| Other operating expenses | - 700.00 | ||||
| Total depreciation | - 846.87 | - 872.11 | -1 502.68 | - 583.54 | - 622.58 |
| EBIT | 187.88 | -2 758.56 | -1 454.04 | 1 283.11 | 635.13 |
| Other financial income | 7.52 | 0.59 | 1.56 | 8.60 | |
| Other financial expenses | - 149.83 | -38.58 | -51.64 | -22.18 | -7.71 |
| Pre-tax profit | 45.57 | -2 796.55 | -1 505.68 | 1 262.50 | 636.01 |
| Net earnings | 45.57 | -2 796.55 | -1 505.68 | 1 262.50 | 636.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5 617.11 | 4 760.51 | 3 257.82 | 2 980.13 | 2 765.28 |
| Tangible assets total | 5 617.11 | 4 760.51 | 3 257.82 | 2 980.13 | 2 765.28 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 159.01 | 633.66 | 539.96 | 346.75 | 490.70 |
| Inventories total | 1 159.01 | 633.66 | 539.96 | 346.75 | 490.70 |
| Current trade debtors | 1 167.16 | 36.17 | 142.64 | 104.22 | 38.77 |
| Current amounts owed by group member comp. | 2 090.12 | 1 162.79 | 2 013.07 | ||
| Prepayments and accrued income | 49.03 | 150.97 | 951.19 | 66.33 | 54.25 |
| Current other receivables | 6.06 | 1 603.37 | 10.32 | 349.60 | 319.00 |
| Short term receivables total | 3 312.37 | 1 790.51 | 2 266.94 | 520.16 | 2 425.09 |
| Cash and bank deposits | 907.23 | 2 236.04 | 935.60 | 1 654.49 | 452.00 |
| Cash and cash equivalents | 907.23 | 2 236.04 | 935.60 | 1 654.49 | 452.00 |
| Balance sheet total (assets) | 10 995.72 | 9 420.71 | 7 000.32 | 5 501.54 | 6 133.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 800.00 | 2 800.00 | 2 800.00 | 2 800.00 | 2 800.00 |
| Other reserves | 168.29 | 178.22 | 188.90 | 209.39 | 231.81 |
| Other restricted equity | -2 790.00 | -2 790.00 | -2 790.00 | -2 790.00 | -2 790.00 |
| Retained earnings | 847.06 | 880.20 | -1 929.52 | -3 458.82 | -2 222.49 |
| Profit of the financial year | 45.57 | -2 796.55 | -1 505.68 | 1 262.50 | 636.01 |
| Shareholders equity total | 1 070.92 | -1 728.12 | -3 236.31 | -1 976.93 | -1 344.67 |
| Capital loans | 3 936.39 | 226.04 | |||
| Non-current other liabilities | 63.39 | 186.81 | 186.81 | ||
| Non-current deferred tax liabilities | 186.81 | 186.81 | |||
| Non-current liabilities total | 63.39 | 4 123.20 | 186.81 | 412.85 | 186.81 |
| Current loans from credit institutions | 933.81 | ||||
| Current trade creditors | 4 917.45 | 1 779.69 | 2 254.49 | 2 183.02 | 1 313.31 |
| Current owed to group member | 2 114.10 | 226.04 | 1 644.18 | ||
| Other non-interest bearing current liabilities | 2 829.85 | 4 312.13 | 7 795.32 | 4 656.56 | 4 333.43 |
| Current liabilities total | 9 861.40 | 7 025.63 | 10 049.81 | 7 065.62 | 7 290.92 |
| Balance sheet total (liabilities) | 10 995.72 | 9 420.71 | 7 000.32 | 5 501.54 | 6 133.07 |
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.