RACKHOSTING ApS
CVR number: 15777176
Spotorno Alle 12, Høje Taastrup 2630 Taastrup
mh@rackhosting.com
tel: 70223304
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 198.03 | 5 275.89 | 6 158.52 | 8 731.25 | 8 577.25 |
| Employee benefit expenses | -2 646.94 | -3 160.50 | -3 840.90 | -4 453.31 | -5 342.63 |
| Total depreciation | -84.67 | -85.41 | - 266.86 | - 479.99 | - 622.42 |
| EBIT | 466.41 | 2 029.98 | 2 050.75 | 3 797.95 | 2 612.20 |
| Other financial income | 4.81 | 1.18 | |||
| Other financial expenses | -28.99 | -9.42 | -36.46 | -10.13 | -14.53 |
| Pre-tax profit | 437.43 | 2 020.56 | 2 014.30 | 3 792.63 | 2 598.85 |
| Income taxes | -96.27 | - 445.14 | - 443.48 | - 806.59 | - 573.21 |
| Net earnings | 341.16 | 1 575.42 | 1 570.81 | 2 986.05 | 2 025.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 164.05 | 153.05 | |||
| Machinery and equipment | 88.95 | 784.10 | 1 647.42 | 1 969.06 | 1 973.12 |
| Tangible assets total | 88.95 | 784.10 | 1 647.42 | 2 133.11 | 2 126.17 |
| Other receivables | 78.21 | 78.21 | 236.72 | ||
| Investments total | 78.21 | 78.21 | 236.72 | ||
| Non-current other receivables | 77.36 | 78.21 | |||
| Long term receivables total | 77.36 | 78.21 | |||
| Inventories total | |||||
| Current trade debtors | 1 642.34 | 2 209.27 | 2 707.23 | 3 354.68 | 3 423.83 |
| Current amounts owed by group member comp. | 8.31 | 746.24 | 694.32 | ||
| Prepayments and accrued income | 1 431.46 | 1 463.27 | |||
| Current other receivables | 253.78 | 374.74 | 0.20 | 37.65 | 35.21 |
| Current deferred tax assets | 62.17 | 17.59 | |||
| Short term receivables total | 1 958.29 | 2 609.91 | 2 707.43 | 5 570.03 | 5 616.63 |
| Balance sheet total (assets) | 2 124.61 | 3 472.22 | 4 433.06 | 7 781.35 | 7 979.52 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 340.00 | 1 580.00 | 250.00 | 1 500.00 | 4 000.00 |
| Retained earnings | - 335.90 | -1 574.75 | - 249.32 | - 178.51 | -1 192.46 |
| Profit of the financial year | 341.16 | 1 575.42 | 1 570.81 | 2 986.05 | 2 025.64 |
| Shareholders equity total | 545.25 | 1 780.68 | 1 771.49 | 4 507.54 | 5 033.18 |
| Provisions | 33.38 | 35.30 | 34.52 | ||
| Non-current deferred tax liabilities | 804.67 | 573.98 | |||
| Non-current liabilities total | 804.67 | 573.98 | |||
| Current loans from credit institutions | 142.18 | 33.85 | 169.16 | 103.56 | 37.51 |
| Current trade creditors | 182.31 | 269.60 | 353.45 | 1 693.46 | 268.53 |
| Current owed to group member | 299.72 | 1 004.14 | |||
| Short-term deferred tax liabilities | 87.65 | 400.56 | 392.51 | 804.67 | |
| Other non-interest bearing current liabilities | 867.49 | 823.60 | 708.94 | 626.72 | 1 227.12 |
| Accruals and deferred income | 163.93 | 10.10 | |||
| Current liabilities total | 1 579.35 | 1 691.54 | 2 628.19 | 2 433.85 | 2 337.84 |
| Balance sheet total (liabilities) | 2 124.61 | 3 472.22 | 4 433.06 | 7 781.35 | 7 979.52 |
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.