RAW IT ApS — Credit Rating and Financial Key Figures
CVR number: 33964366
Slotsmarken 17, 2970 Hørsholm
ust@rawit.dk
tel: 70101120
www.rawit.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 076.13 | 6 618.93 | 6 964.30 | 8 699.74 | 8 941.10 |
| Employee benefit expenses | -6 113.17 | -5 488.06 | -5 465.94 | -6 872.25 | -8 203.13 |
| Total depreciation | -25.91 | -23.61 | -21.98 | -21.98 | -5.50 |
| EBIT | 2 937.06 | 1 107.25 | 1 476.38 | 1 805.52 | 732.47 |
| Other financial income | 1.76 | 0.12 | 15.76 | 18.21 | 5.58 |
| Other financial expenses | -26.27 | -11.84 | -10.19 | -6.02 | -21.08 |
| Pre-tax profit | 2 912.54 | 1 095.53 | 1 481.95 | 1 817.72 | 716.96 |
| Income taxes | - 643.01 | - 243.78 | - 339.17 | - 393.31 | - 153.11 |
| Net earnings | 2 269.53 | 851.75 | 1 142.78 | 1 424.41 | 563.85 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 73.06 | 49.45 | 27.47 | 5.50 | |
| Tangible assets total | 73.06 | 49.45 | 27.47 | 5.50 | |
| Other receivables | 199.78 | 199.78 | 216.80 | 507.57 | 507.57 |
| Investments total | 199.78 | 199.78 | 216.80 | 507.57 | 507.57 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 745.14 | 937.85 | 1 025.03 | 390.69 | 962.50 |
| Current owed by particip. interest comp. | 694.46 | 961.56 | 1 510.76 | 2 159.14 | 923.27 |
| Prepayments and accrued income | 131.17 | 157.00 | |||
| Current deferred tax assets | 3.98 | 22.60 | 46.57 | 22.79 | 252.67 |
| Short term receivables total | 1 443.59 | 1 922.01 | 2 582.35 | 2 703.79 | 2 295.45 |
| Cash and bank deposits | 4 617.53 | 815.59 | 1 679.83 | 3 573.11 | 432.56 |
| Cash and cash equivalents | 4 617.53 | 815.59 | 1 679.83 | 3 573.11 | 432.56 |
| Balance sheet total (assets) | 6 333.95 | 2 986.82 | 4 506.46 | 6 789.96 | 3 235.57 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 000.00 | 500.00 | 1 100.00 | 2 000.00 | 600.00 |
| Retained earnings | -1 711.32 | 58.21 | - 190.03 | - 879.96 | -55.55 |
| Profit of the financial year | 2 269.53 | 851.75 | 1 142.78 | 1 424.41 | 563.85 |
| Shareholders equity total | 2 638.21 | 1 489.96 | 2 132.75 | 2 624.45 | 1 188.30 |
| Provisions | 4.65 | 8.70 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 63.13 | 45.09 | 50.44 | 31.11 | 37.46 |
| Advances received | 1 029.60 | ||||
| Current trade creditors | 1 020.31 | 102.17 | 582.45 | 2 448.27 | 650.16 |
| Short-term deferred tax liabilities | 145.61 | 194.39 | 202.77 | 249.81 | 168.94 |
| Other non-interest bearing current liabilities | 2 055.95 | 1 155.20 | 1 238.04 | 402.08 | 1 182.01 |
| Accruals and deferred income | 410.73 | 300.00 | |||
| Current liabilities total | 3 695.74 | 1 496.86 | 2 373.71 | 4 160.87 | 2 038.57 |
| Balance sheet total (liabilities) | 6 333.95 | 2 986.82 | 4 506.46 | 6 789.96 | 3 235.57 |
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.