RED AND WHITE ApS — Credit Rating and Financial Key Figures
CVR number: 12050593
Carl Ewalds Vej 10, 9900 Frederikshavn
tel: 98431704
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -14.23 | -14.32 | 222.67 | - 140.52 | - 112.17 |
| Employee benefit expenses | - 418.20 | - 389.16 | - 242.01 | - 109.15 | -34.01 |
| Other operating expenses | -8.01 | ||||
| Total depreciation | -4.58 | ||||
| EBIT | - 432.44 | - 403.47 | -23.92 | - 257.69 | - 146.18 |
| Other financial income | 93.58 | 14.35 | -62.86 | 9.00 | 3.60 |
| Other financial expenses | - 732.00 | - 110.59 | - 142.22 | -32.96 | - 172.92 |
| Income from other inv. held as non-curr. assets | 11.58 | ||||
| Net income from associates (fin.) | -97.02 | -57.55 | -36.38 | -38.19 | 12.34 |
| Pre-tax profit | -1 156.30 | - 557.26 | - 265.38 | - 319.83 | - 303.16 |
| Income taxes | 4.99 | 4.61 | 0.76 | 13.03 | |
| Net earnings | -1 151.31 | - 552.65 | - 265.38 | - 319.08 | - 290.13 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 050.00 | 1 050.00 | 1 050.00 | 1 050.00 | |
| Machinery and equipment | 20.42 | ||||
| Tangible assets total | 1 050.00 | 1 050.00 | 1 070.42 | 1 050.00 | |
| Holdings in group member companies | 305.81 | 156.45 | 166.12 | 242.59 | 254.93 |
| Participating interests | 12.00 | 26.16 | |||
| Investments total | 305.81 | 168.45 | 192.28 | 242.59 | 254.93 |
| Non-current loans receivable | 48.18 | 100.00 | 100.00 | 100.00 | |
| Long term receivables total | 48.18 | 100.00 | 100.00 | 100.00 | |
| Finished products/goods | 676.97 | 847.33 | 709.69 | 712.47 | 677.39 |
| Inventories total | 676.97 | 847.33 | 709.69 | 712.47 | 677.39 |
| Current trade debtors | 57.48 | 367.43 | 142.85 | 44.84 | 64.56 |
| Current amounts owed by group member comp. | 0.92 | ||||
| Prepayments and accrued income | 29.11 | 22.92 | 15.09 | 3.28 | 5.00 |
| Current other receivables | 525.89 | 171.61 | 145.90 | ||
| Current deferred tax assets | 4.99 | 5.14 | 0.76 | 13.03 | |
| Short term receivables total | 617.47 | 567.10 | 303.84 | 48.88 | 83.51 |
| Other current investments | 627.22 | 983.72 | 1 460.07 | 1 444.58 | 1 708.02 |
| Cash and bank deposits | 1 480.90 | 694.91 | 858.03 | 141.52 | 452.41 |
| Cash and cash equivalents | 2 108.12 | 1 678.63 | 2 318.10 | 1 586.09 | 2 160.43 |
| Balance sheet total (assets) | 4 806.56 | 4 411.51 | 4 694.33 | 3 740.03 | 3 176.26 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 550.00 | 550.00 |
| Shares repurchased | 117.80 | 122.00 | 135.00 | ||
| Retained earnings | 3 241.16 | 2 089.85 | 3 044.45 | 2 667.57 | 2 213.49 |
| Profit of the financial year | -1 151.31 | - 552.65 | - 265.38 | - 319.08 | - 290.13 |
| Shareholders equity total | 2 589.85 | 2 037.20 | 3 396.87 | 3 020.49 | 2 608.36 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.76 | ||||
| Current trade creditors | 22.58 | 25.01 | 28.46 | 21.00 | 25.00 |
| Current owed to participating | 21.53 | ||||
| Current owed to group member | 2 045.33 | 1 962.24 | 99.68 | 105.30 | 103.10 |
| Other non-interest bearing current liabilities | 148.80 | 365.53 | 1 168.57 | 593.24 | 439.81 |
| Current liabilities total | 2 216.70 | 2 374.31 | 1 297.46 | 719.54 | 567.91 |
| Balance sheet total (liabilities) | 4 806.56 | 4 411.51 | 4 694.33 | 3 740.03 | 3 176.26 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.