RYGMO 2 ApS
CVR number: 29772940
Troelsevej 280, Højbjerg 5491 Blommenslyst
tel: 75557411
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 151.35 | 171.24 | 280.85 | 148.02 | 230.15 |
| Costs of management | -31.00 | -31.20 | -31.20 | -31.50 | -32.27 |
| EBIT | 120.35 | 140.04 | 249.64 | 116.51 | 197.88 |
| Other financial income | 11.23 | 6.71 | |||
| Other financial expenses | -0.23 | -3.25 | -3.06 | ||
| Pre-tax profit | 131.59 | 146.52 | 246.40 | 113.45 | 197.88 |
| Income taxes | -28.95 | -32.23 | -54.21 | -24.96 | -43.53 |
| Net earnings | 102.64 | 114.29 | 192.19 | 88.49 | 154.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 393.20 | 43.53 | 94.60 | 403.76 | 620.07 |
| Short term receivables total | 393.20 | 43.53 | 94.60 | 403.76 | 620.07 |
| Cash and bank deposits | 19.73 | 393.00 | 449.24 | 151.62 | 144.50 |
| Cash and cash equivalents | 19.73 | 393.00 | 449.24 | 151.62 | 144.50 |
| Balance sheet total (assets) | 412.93 | 436.53 | 543.84 | 555.38 | 764.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 208.33 | 208.33 | 208.33 | 208.33 | 208.33 |
| Shares repurchased | 100.00 | 100.00 | 200.00 | ||
| Retained earnings | -95.17 | -92.54 | - 178.25 | 13.94 | 102.43 |
| Profit of the financial year | 102.64 | 114.29 | 192.19 | 88.49 | 154.35 |
| Shareholders equity total | 315.80 | 330.08 | 422.27 | 310.76 | 465.11 |
| Non-current liabilities total | |||||
| Current owed to participating | 40.00 | 80.00 | 80.00 | ||
| Current owed to group member | 28.95 | 28.95 | 120.00 | 144.96 | |
| Short-term deferred tax liabilities | 28.95 | 32.23 | 54.21 | 24.96 | 43.53 |
| Other non-interest bearing current liabilities | 28.19 | 45.26 | 38.41 | 19.66 | 30.97 |
| Current liabilities total | 97.13 | 106.44 | 121.56 | 244.62 | 299.46 |
| Balance sheet total (liabilities) | 412.93 | 436.53 | 543.84 | 555.38 | 764.57 |
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.