P. RAAHAUGE JENSEN A/S — Credit Rating and Financial Key Figures
CVR number: 80001711
Nordsøvej 15, 2150 Nordhavn
mail@raahaugeship.dk
tel: 39271800
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 865.61 | 1 896.87 | 1 873.21 | 1 807.80 | 1 961.09 |
Employee benefit expenses | -2 386.38 | -2 146.48 | -2 187.83 | -2 323.89 | -2 418.72 |
Other operating expenses | -73.50 | ||||
Total depreciation | -41.44 | -99.45 | -99.45 | - 106.92 | -83.84 |
EBIT | - 562.21 | - 422.56 | - 414.07 | - 623.01 | - 541.47 |
Other financial income | 439.39 | 0.00 | |||
Other financial expenses | - 668.78 | - 630.92 | - 746.18 | - 521.07 | - 381.76 |
Net income from associates (fin.) | 2 376.13 | - 235.37 | 2 671.11 | 1 166.06 | 1 170.77 |
Pre-tax profit | 1 584.54 | -1 288.85 | 1 510.86 | 21.98 | 247.54 |
Income taxes | 164.59 | 217.36 | 352.28 | 237.38 | 185.10 |
Net earnings | 1 749.13 | -1 071.49 | 1 863.15 | 259.36 | 432.65 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 330.43 | 157.47 | 58.02 | 704.13 | 620.29 |
Tangible assets total | 330.43 | 157.47 | 58.02 | 704.13 | 620.29 |
Holdings in group member companies | 35 882.76 | 35 647.39 | 36 873.50 | 31 239.56 | 30 429.65 |
Other receivables | 24.00 | ||||
Investments total | 35 906.76 | 35 647.39 | 36 873.50 | 31 239.56 | 30 429.65 |
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 170.34 | 847.66 | |||
Prepayments and accrued income | 25.06 | 25.81 | 9.03 | ||
Current other receivables | 311.71 | 386.55 | 540.38 | 555.58 | 586.30 |
Current deferred tax assets | 1 761.83 | 1 979.19 | 1 707.07 | 1 641.40 | 1 580.35 |
Short term receivables total | 2 098.60 | 2 391.55 | 2 247.45 | 2 367.31 | 3 023.34 |
Cash and bank deposits | 126.42 | ||||
Cash and cash equivalents | 126.42 | ||||
Balance sheet total (assets) | 38 462.20 | 38 196.42 | 39 178.97 | 34 311.00 | 34 073.28 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 122.00 | 135.00 | |||
Other reserves | 21 248.28 | 21 012.92 | 22 239.03 | 14 605.09 | 13 075.86 |
Retained earnings | 5 253.53 | 7 238.02 | 4 940.42 | 14 315.50 | 15 969.10 |
Profit of the financial year | 1 749.13 | -1 071.49 | 1 863.15 | 259.36 | 432.65 |
Shareholders equity total | 29 250.94 | 28 179.45 | 30 042.59 | 30 301.96 | 30 612.60 |
Non-current other liabilities | 1 760.77 | 1 620.92 | |||
Non-current deferred tax liabilities | 1 505.67 | 1 301.02 | 1 289.65 | ||
Non-current liabilities total | 1 760.77 | 1 620.92 | 1 505.67 | 1 301.02 | 1 289.65 |
Current loans from credit institutions | 659.20 | 764.91 | 825.91 | 884.58 | |
Current trade creditors | 95.40 | 179.19 | 127.95 | 84.09 | 113.76 |
Current owed to group member | 6 496.17 | 7 022.67 | 6 466.02 | 1 311.17 | 828.92 |
Other non-interest bearing current liabilities | 858.93 | 534.98 | 271.82 | 486.86 | 343.77 |
Current liabilities total | 7 450.49 | 8 396.05 | 7 630.70 | 2 708.03 | 2 171.02 |
Balance sheet total (liabilities) | 38 462.20 | 38 196.42 | 39 178.97 | 34 311.00 | 34 073.28 |
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.