RauTho Holding ApS
CVR number: 38007319
Østre Strandvej 22, 6731 Tjæreborg
jtn@esenet.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -5.00 | -5.00 | -6.00 | -6.25 |
| EBIT | -5.00 | -5.00 | -5.00 | -6.00 | -6.25 |
| Other financial expenses | -75.72 | -45.71 | -22.85 | -27.59 | -16.08 |
| Net income from associates (fin.) | 248.76 | 1 179.07 | 967.17 | 1 617.40 | 724.07 |
| Pre-tax profit | 168.04 | 1 128.35 | 939.31 | 1 583.81 | 701.74 |
| Income taxes | 15.00 | 11.16 | 6.12 | 4.26 | 4.74 |
| Net earnings | 183.03 | 1 139.52 | 945.43 | 1 588.07 | 706.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 050.20 | 2 779.26 | 3 246.43 | 4 363.83 | 4 387.90 |
| Investments total | 2 050.20 | 2 779.26 | 3 246.43 | 4 363.83 | 4 387.90 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 75.90 | ||||
| Current deferred tax assets | 85.19 | 331.67 | 277.38 | 416.79 | 140.87 |
| Short term receivables total | 85.19 | 331.67 | 277.38 | 492.69 | 140.87 |
| Cash and bank deposits | 44.12 | 3.11 | 46.82 | 151.41 | 250.41 |
| Cash and cash equivalents | 44.12 | 3.11 | 46.82 | 151.41 | 250.41 |
| Balance sheet total (assets) | 2 179.50 | 3 114.05 | 3 570.62 | 5 007.93 | 4 779.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 600.00 | 500.00 | ||
| Other reserves | 779.26 | 1 246.43 | 2 363.83 | 2 387.90 | |
| Retained earnings | 516.14 | -80.09 | 477.86 | - 294.11 | 769.89 |
| Profit of the financial year | 183.03 | 1 139.52 | 945.43 | 1 588.07 | 706.48 |
| Shareholders equity total | 749.17 | 1 888.69 | 2 834.12 | 4 307.79 | 4 414.27 |
| Non-current loans from credit institutions | 717.98 | 307.68 | |||
| Non-current liabilities total | 717.98 | 307.68 | |||
| Current loans from credit institutions | 400.00 | 400.00 | 274.24 | ||
| Current owed to participating | 224.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| Current owed to group member | 21.15 | 195.46 | 188.01 | 220.84 | |
| Short-term deferred tax liabilities | 61.98 | 317.00 | 269.03 | 411.67 | 136.13 |
| Other non-interest bearing current liabilities | 5.05 | 5.06 | 5.06 | 288.32 | 7.79 |
| Current liabilities total | 712.35 | 917.68 | 736.50 | 700.15 | 364.91 |
| Balance sheet total (liabilities) | 2 179.50 | 3 114.05 | 3 570.62 | 5 007.93 | 4 779.18 |
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.