PE REDSKABER A/S — Credit Rating and Financial Key Figures
CVR number: 25368401
Folevej 47, Fole 6510 Gram
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 14 869.15 | 12 870.93 | 11 681.16 | 14 734.66 | 16 582.94 |
Employee benefit expenses | -12 769.38 | -11 817.81 | -11 958.28 | -12 039.73 | -14 424.24 |
Other operating expenses | - 127.76 | -33.71 | -5.44 | - 212.34 | -7.38 |
Total depreciation | - 591.88 | - 591.08 | - 576.74 | - 695.53 | - 659.96 |
EBIT | 1 380.12 | 428.32 | - 859.30 | 1 787.06 | 1 491.36 |
Other financial income | 31.38 | 28.59 | 158.18 | 11.20 | 25.19 |
Other financial expenses | - 201.02 | - 248.81 | -69.44 | -77.11 | - 293.41 |
Net income from associates (fin.) | -50.93 | ||||
Pre-tax profit | 1 159.56 | 208.10 | - 770.57 | 1 721.14 | 1 223.14 |
Income taxes | - 282.23 | -54.90 | 168.60 | - 379.47 | - 273.02 |
Net earnings | 877.33 | 153.20 | - 601.97 | 1 341.67 | 950.12 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 3 109.60 | 2 907.01 | 2 580.18 | 2 253.34 | 2 337.07 |
Machinery and equipment | 809.70 | 748.12 | 840.17 | 680.47 | 673.47 |
Tangible assets total | 3 919.30 | 3 655.13 | 3 420.34 | 2 933.81 | 3 010.54 |
Investments total | |||||
Long term receivables total | |||||
Semifinished products | 25.38 | 170.06 | 0.61 | 8.96 | 145.02 |
Finished products/goods | 7 183.35 | 8 072.58 | 9 788.31 | 11 212.46 | 10 864.99 |
Advance payments | 83.98 | 543.37 | 267.05 | 721.20 | 204.69 |
Inventories total | 7 292.71 | 8 786.01 | 10 055.98 | 11 942.62 | 11 214.70 |
Current trade debtors | 3 881.42 | 1 734.74 | 2 062.98 | 1 341.24 | 2 629.44 |
Current amounts owed by group member comp. | 481.58 | 480.27 | 97.29 | 192.97 | 154.37 |
Prepayments and accrued income | 337.14 | 211.49 | 191.03 | 288.62 | 181.47 |
Current other receivables | 5.57 | 5.95 | 4 405.60 | 16.11 | |
Current deferred tax assets | 51.70 | ||||
Short term receivables total | 4 705.71 | 2 432.45 | 6 808.60 | 1 822.82 | 2 981.39 |
Cash and bank deposits | 3 215.89 | 2 586.49 | 102.35 | 2 034.13 | 4 263.76 |
Cash and cash equivalents | 3 215.89 | 2 586.49 | 102.35 | 2 034.13 | 4 263.76 |
Balance sheet total (assets) | 19 133.61 | 17 460.09 | 20 387.27 | 18 733.38 | 21 470.39 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Shares repurchased | 1 000.00 | 500.00 | 300.00 | 800.00 | |
Other restricted equity | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 8 103.56 | 8 480.89 | 8 634.09 | 7 732.12 | 8 273.80 |
Profit of the financial year | 877.33 | 153.20 | - 601.97 | 1 341.67 | 950.12 |
Shareholders equity total | 10 480.89 | 9 634.09 | 8 532.12 | 9 873.80 | 10 523.91 |
Provisions | 62.00 | 116.90 | 186.40 | 317.70 | |
Non-current loans from credit institutions | 1 486.37 | 1 396.36 | 1 304.55 | 1 210.91 | 1 115.39 |
Non-current other liabilities | 553.23 | 562.91 | 515.75 | 533.80 | |
Non-current liabilities total | 1 486.37 | 1 949.59 | 1 867.46 | 1 726.65 | 1 649.19 |
Current loans from credit institutions | 112.91 | 108.51 | 308.74 | 118.73 | 120.09 |
Advances received | 57.28 | 86.53 | 807.39 | 55.50 | 1 072.26 |
Current trade creditors | 1 231.24 | 1 135.08 | 785.71 | 1 882.11 | 2 436.18 |
Short-term deferred tax liabilities | 640.44 | 359.40 | 141.37 | 141.72 | |
Other non-interest bearing current liabilities | 3 547.19 | 3 315.94 | 7 199.70 | 2 959.96 | 2 633.89 |
Accruals and deferred income | 1 515.29 | 754.05 | 886.16 | 1 788.86 | 2 575.44 |
Current liabilities total | 7 104.36 | 5 759.51 | 9 987.69 | 6 946.53 | 8 979.59 |
Balance sheet total (liabilities) | 19 133.61 | 17 460.09 | 20 387.27 | 18 733.38 | 21 470.39 |
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.