Rebael ApS
CVR number: 42171395
Vester Alle 22, 6600 Vejen
Patricia@rebael.com
rebael.com
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 194.68 | -43.18 | - 377.89 |
Total depreciation | -7.71 | -92.50 | -84.79 |
EBIT | - 202.39 | - 135.68 | - 462.68 |
Other financial income | 0.04 | ||
Other financial expenses | -18.91 | -27.07 | -34.41 |
Pre-tax profit | - 221.30 | - 162.75 | - 497.05 |
Income taxes | 48.69 | 49.07 | 6.17 |
Net earnings | - 172.61 | - 113.68 | - 490.88 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 177.28 | 84.79 | |
Tangible assets total | 177.28 | 84.79 | |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 84.35 | 366.54 | 302.66 |
Inventories total | 84.35 | 366.54 | 302.66 |
Current trade debtors | 43.72 | 8.07 | |
Current other receivables | 8.65 | 34.12 | 26.48 |
Current deferred tax assets | 48.69 | 84.49 | 84.49 |
Short term receivables total | 57.33 | 162.34 | 119.03 |
Cash and bank deposits | 79.24 | 1.04 | |
Cash and cash equivalents | 79.24 | 1.04 | |
Balance sheet total (assets) | 398.21 | 613.66 | 422.74 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 60.00 | 60.00 |
Retained earnings | - 172.61 | - 286.30 | |
Profit of the financial year | - 172.61 | - 113.68 | - 490.88 |
Shareholders equity total | - 132.61 | - 226.30 | - 717.18 |
Non-current liabilities total | |||
Current loans from credit institutions | 104.24 | 236.73 | |
Current trade creditors | 132.82 | 11.16 | |
Other non-interest bearing current liabilities | 398.00 | 735.72 | 892.03 |
Current liabilities total | 530.82 | 839.96 | 1 139.93 |
Balance sheet total (liabilities) | 398.21 | 613.66 | 422.74 |
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.