Morten Skou, 729 Mariager ApS
CVR number: 38878506
Gl Hobrovej 2, 9550 Mariager
729@rema1000.dk
tel: 98584838
www.rema1000.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.02 | 3.82 | 3.65 | 3.42 | 3 519.57 |
| Employee benefit expenses | -2.35 | -2.74 | -2.69 | -2.98 | -3 455.02 |
| Total depreciation | -0.16 | -0.12 | -0.11 | -0.14 | - 132.99 |
| EBIT | 0.52 | 0.96 | 0.86 | 0.30 | -68.44 |
| Other financial income | 0.00 | 0.00 | 0.00 | 10.07 | |
| Other financial expenses | -0.08 | -0.09 | -0.10 | -0.10 | -98.56 |
| Pre-tax profit | 0.43 | 0.88 | 0.76 | 0.20 | - 156.93 |
| Income taxes | -0.10 | -0.19 | -0.17 | -0.04 | 34.51 |
| Net earnings | 0.34 | 0.68 | 0.59 | 0.16 | - 122.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 0.07 | 0.06 | 0.04 | 25.65 | |
| Machinery and equipment | 0.36 | 0.24 | 0.25 | 0.24 | 263.05 |
| Tangible assets total | 0.36 | 0.31 | 0.31 | 0.28 | 288.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1.90 | 2.27 | 2.47 | 2.94 | 2 714.52 |
| Inventories total | 1.90 | 2.27 | 2.47 | 2.94 | 2 714.52 |
| Current trade debtors | 0.03 | 0.04 | 0.06 | 0.11 | 118.93 |
| Current other receivables | 0.18 | 0.16 | 0.18 | 0.24 | 462.85 |
| Current deferred tax assets | 0.07 | 0.14 | 0.06 | 0.06 | 88.51 |
| Short term receivables total | 0.28 | 0.35 | 0.30 | 0.41 | 670.28 |
| Cash and bank deposits | 1.35 | 1.62 | 1.02 | 1.10 | 958.32 |
| Cash and cash equivalents | 1.35 | 1.62 | 1.02 | 1.10 | 958.32 |
| Balance sheet total (assets) | 3.89 | 4.55 | 4.09 | 4.73 | 4 631.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 0.07 | 0.15 | 0.38 | 0.86 | 899.16 |
| Profit of the financial year | 0.34 | 0.68 | 0.59 | 0.16 | - 122.42 |
| Shareholders equity total | 0.71 | 1.14 | 1.28 | 1.32 | 1 076.75 |
| Provisions | 0.02 | 0.02 | 0.03 | 0.02 | |
| Non-current liabilities total | |||||
| Current trade creditors | 2.62 | 2.28 | 2.27 | 2.70 | 2 755.55 |
| Other non-interest bearing current liabilities | 0.53 | 1.12 | 0.52 | 0.69 | 799.51 |
| Current liabilities total | 3.15 | 3.40 | 2.79 | 3.39 | 3 555.06 |
| Balance sheet total (liabilities) | 3.89 | 4.55 | 4.09 | 4.73 | 4 631.81 |
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.