RANDERS TEKNISKE FORRETNING A/S, RANDERS — Credit Rating and Financial Key Figures
CVR number: 35765018
Grenåvej 13, 8960 Randers SØ
tel: 86427866
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 902.33 | 10 516.63 | 10 731.36 | 10 288.02 | 10 485.78 |
Employee benefit expenses | -7 414.30 | -7 455.71 | -7 228.60 | -7 671.42 | -8 448.73 |
Other operating expenses | -8.80 | ||||
Total depreciation | - 478.17 | - 331.39 | - 290.31 | -94.21 | - 124.40 |
EBIT | 2 009.87 | 2 729.52 | 3 212.45 | 2 513.59 | 1 912.64 |
Other financial income | 152.71 | 406.29 | 240.02 | 1 162.04 | 692.86 |
Other financial expenses | - 171.53 | - 163.69 | - 167.06 | - 146.96 | - 195.07 |
Net income from associates (fin.) | 544.14 | 554.81 | |||
Pre-tax profit | 1 991.05 | 2 972.13 | 3 285.41 | 4 072.81 | 2 965.24 |
Income taxes | - 439.05 | - 653.46 | - 725.31 | - 778.13 | - 537.54 |
Net earnings | 1 552.00 | 2 318.67 | 2 560.10 | 3 294.68 | 2 427.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 9 401.36 | 9 153.45 | 8 953.36 | ||
Machinery and equipment | 349.67 | 359.05 | 268.83 | 652.97 | 528.57 |
Tangible assets total | 9 751.04 | 9 512.49 | 9 222.18 | 652.97 | 528.57 |
Holdings in group member companies | 5 558.22 | 6 113.03 | |||
Participating interests | 117.00 | 115.00 | 115.00 | 115.00 | 115.00 |
Investments total | 117.00 | 115.00 | 115.00 | 5 673.22 | 6 228.03 |
Non-current other receivables | 48.61 | 6.94 | |||
Long term receivables total | 48.61 | 6.94 | |||
Finished products/goods | 8 239.57 | 8 633.98 | 9 105.41 | 10 656.34 | 11 395.47 |
Inventories total | 8 239.57 | 8 633.98 | 9 105.41 | 10 656.34 | 11 395.47 |
Current trade debtors | 4 920.65 | 4 967.64 | 5 335.84 | 6 436.44 | 5 722.77 |
Prepayments and accrued income | 20.00 | 60.24 | 63.69 | 76.94 | 60.02 |
Current other receivables | 192.16 | 191.29 | 246.26 | 265.31 | 250.11 |
Short term receivables total | 5 132.81 | 5 219.18 | 5 645.79 | 6 778.70 | 6 032.91 |
Other current investments | 1 005.20 | 1 381.73 | 1 578.90 | 2 682.31 | 3 279.62 |
Cash and bank deposits | 2 860.28 | 4 321.91 | 4 043.81 | 2 811.39 | 1 967.26 |
Cash and cash equivalents | 3 865.47 | 5 703.64 | 5 622.71 | 5 493.70 | 5 246.88 |
Balance sheet total (assets) | 27 105.88 | 29 184.29 | 29 759.70 | 29 261.87 | 29 431.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 750.00 | 1 000.00 | 1 150.00 | 1 250.00 | 800.00 |
Other reserves | 7.00 | 5.00 | 5.00 | 549.14 | 1 103.95 |
Retained earnings | 10 742.20 | 11 296.20 | 12 464.86 | 13 230.82 | 15 170.69 |
Profit of the financial year | 1 552.00 | 2 318.67 | 2 560.10 | 3 294.68 | 2 427.70 |
Shareholders equity total | 13 551.20 | 15 119.86 | 16 679.96 | 18 824.64 | 20 002.34 |
Provisions | 507.92 | 537.64 | 573.51 | 45.25 | 44.64 |
Non-current loans from credit institutions | 4 880.37 | 4 389.81 | 3 987.11 | ||
Non-current other liabilities | 617.98 | 628.06 | |||
Non-current liabilities total | 5 498.36 | 5 017.87 | 3 987.11 | ||
Current loans from credit institutions | 530.68 | 490.56 | 402.73 | 2.24 | |
Advances received | 6.72 | 7.42 | 3.18 | 2.74 | |
Current trade creditors | 4 453.98 | 4 803.89 | 5 468.11 | 5 927.34 | 4 934.48 |
Current owed to group member | 118.99 | 594.64 | 572.77 | 2 098.78 | 2 344.22 |
Other non-interest bearing current liabilities | 2 438.03 | 2 612.40 | 2 072.34 | 2 360.88 | 2 106.17 |
Current liabilities total | 7 548.41 | 8 508.91 | 8 519.12 | 10 391.98 | 9 384.87 |
Balance sheet total (liabilities) | 27 105.88 | 29 184.29 | 29 759.70 | 29 261.87 | 29 431.85 |
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.