Røst Kommunikation ApS — Credit Rating and Financial Key Figures
CVR number: 40262911
Ewaldsgade 7, 2200 København N
www.faircommunication.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 141.60 | 538.54 | 720.23 | 508.40 | 1 369.48 |
| Employee benefit expenses | -81.72 | - 470.14 | - 828.73 | - 559.80 | -1 231.56 |
| Total depreciation | -0.29 | -3.86 | -3.86 | -3.86 | -3.57 |
| EBIT | 59.59 | 64.54 | - 112.37 | -55.26 | 134.35 |
| Other financial income | 0.21 | ||||
| Other financial expenses | -1.28 | -0.13 | -12.97 | -15.79 | -53.46 |
| Pre-tax profit | 58.31 | 64.42 | - 125.12 | -71.05 | 80.89 |
| Income taxes | -21.58 | -13.49 | 21.10 | 9.80 | -28.61 |
| Net earnings | 36.73 | 50.93 | - 104.03 | -61.25 | 52.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 15.15 | 11.29 | 7.43 | 3.57 | |
| Tangible assets total | 15.15 | 11.29 | 7.43 | 3.57 | |
| Other receivables | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Investments total | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 55.69 | 158.26 | 66.05 | 39.72 | 55.18 |
| Current other receivables | 1.79 | 11.71 | 28.50 | 80.08 | 217.88 |
| Current deferred tax assets | 25.10 | 36.89 | 6.30 | ||
| Short term receivables total | 57.48 | 169.97 | 119.65 | 156.68 | 279.36 |
| Cash and bank deposits | 46.00 | 52.35 | 125.07 | 21.57 | 41.25 |
| Cash and cash equivalents | 46.00 | 52.35 | 125.07 | 21.57 | 41.25 |
| Balance sheet total (assets) | 132.63 | 247.61 | 266.15 | 195.83 | 334.61 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 7.97 | 9.38 | |||
| Other reserves | 34.39 | -9.38 | |||
| Retained earnings | -36.73 | -13.58 | 27.97 | -76.06 | - 137.31 |
| Profit of the financial year | 36.73 | 50.93 | - 104.03 | -61.25 | 52.28 |
| Shareholders equity total | 34.39 | 85.32 | -36.06 | -97.31 | -45.03 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 26.47 | 20.78 | |||
| Advances received | 8.00 | ||||
| Current trade creditors | 25.00 | 38.90 | 138.93 | 69.70 | 58.77 |
| Short-term deferred tax liabilities | 21.52 | 16.70 | |||
| Other non-interest bearing current liabilities | 51.73 | 106.69 | 163.27 | 188.96 | 300.08 |
| Current liabilities total | 98.24 | 162.29 | 302.20 | 293.13 | 379.63 |
| Balance sheet total (liabilities) | 132.63 | 247.61 | 266.15 | 195.83 | 334.61 |
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.