Niclas Fuglsang, 958 Rønne ApS
CVR number: 38226096
Gartnervangen 10, Rønne 3700 Rønne
958@rema1000.dk
tel: 60390958
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.43 | 3.93 | 3.99 | 4.19 | 4 379.68 |
| Employee benefit expenses | -3.19 | -3.05 | -3.28 | -3.71 | -3 289.78 |
| Total depreciation | -0.12 | -0.09 | -0.09 | -0.07 | -96.78 |
| EBIT | 0.12 | 0.79 | 0.62 | 0.40 | 993.12 |
| Other financial income | 0.00 | 19.47 | |||
| Other financial expenses | -0.09 | -0.13 | -0.17 | -0.17 | - 124.34 |
| Pre-tax profit | 0.04 | 0.66 | 0.45 | 0.23 | 888.26 |
| Income taxes | -0.01 | -0.14 | -0.10 | -0.05 | - 196.08 |
| Net earnings | 0.03 | 0.52 | 0.35 | 0.18 | 692.18 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.23 | 0.20 | 0.20 | 0.21 | 293.45 |
| Tangible assets total | 0.23 | 0.20 | 0.20 | 0.21 | 293.45 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.71 | 2.02 | 1.80 | 1.82 | 1 881.14 |
| Inventories total | 1.71 | 2.02 | 1.80 | 1.82 | 1 881.14 |
| Current trade debtors | 0.04 | 0.06 | 0.06 | 0.08 | 39.10 |
| Current other receivables | 0.20 | 0.15 | 0.15 | 0.22 | 426.71 |
| Current deferred tax assets | 0.04 | 0.06 | 0.09 | 14.50 | |
| Short term receivables total | 0.24 | 0.25 | 0.26 | 0.39 | 480.31 |
| Cash and bank deposits | 1.31 | 1.90 | 1.77 | 2.61 | 1 656.03 |
| Cash and cash equivalents | 1.31 | 1.90 | 1.77 | 2.61 | 1 656.03 |
| Balance sheet total (assets) | 3.49 | 4.37 | 4.03 | 5.03 | 4 310.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | -0.09 | -0.06 | 0.29 | 60.77 | |
| Profit of the financial year | 0.03 | 0.52 | 0.35 | 0.18 | 692.18 |
| Shareholders equity total | 0.24 | 0.75 | 0.65 | 0.78 | 1 052.96 |
| Provisions | 0.00 | 0.01 | 0.01 | 0.01 | 15.93 |
| Non-current liabilities total | |||||
| Current trade creditors | 2.55 | 2.63 | 2.81 | 3.47 | 2 781.75 |
| Short-term deferred tax liabilities | 0.02 | ||||
| Other non-interest bearing current liabilities | 0.69 | 0.98 | 0.56 | 0.78 | 460.29 |
| Current liabilities total | 3.25 | 3.61 | 3.38 | 4.24 | 3 242.03 |
| Balance sheet total (liabilities) | 3.49 | 4.37 | 4.03 | 5.03 | 4 310.92 |
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.