Rasmus Racing ApS — Credit Rating and Financial Key Figures
CVR number: 40180265
Faaborgvej 336, Dyrup 5250 Odense SV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 84.00 | ||||
| External services | -47.94 | ||||
| Gross profit | 36.06 | 0.69 | 53.02 | 15.86 | 104.28 |
| Total depreciation | -6.48 | -14.93 | -10.73 | -16.25 | -26.50 |
| EBIT | 29.58 | -14.25 | 42.29 | -0.40 | 77.78 |
| Other financial income | 0.04 | 0.02 | |||
| Other financial expenses | -0.05 | -0.14 | -0.65 | -1.31 | -0.81 |
| Pre-tax profit | 29.53 | -14.39 | 41.64 | -1.67 | 76.99 |
| Income taxes | -10.78 | 0.25 | -18.67 | ||
| Net earnings | 29.53 | -14.39 | 30.86 | -1.42 | 58.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.39 | 8.45 | 2.69 | 21.43 | 48.07 |
| Tangible assets total | 23.39 | 8.45 | 2.69 | 21.43 | 48.07 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 15.00 | 15.00 | 15.00 | ||
| Inventories total | 15.00 | 15.00 | 15.00 | ||
| Current trade debtors | 10.27 | ||||
| Prepayments and accrued income | 2.50 | 2.70 | 1.90 | 3.11 | |
| Current other receivables | 0.75 | 1.52 | 18.44 | ||
| Current deferred tax assets | 0.25 | ||||
| Short term receivables total | 2.50 | 3.45 | 3.42 | 0.25 | 31.83 |
| Cash and bank deposits | 11.17 | 11.94 | 44.14 | 18.20 | 36.46 |
| Cash and cash equivalents | 11.17 | 11.94 | 44.14 | 18.20 | 36.46 |
| Balance sheet total (assets) | 37.05 | 23.84 | 65.24 | 54.88 | 131.35 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 29.53 | -24.86 | 6.00 | 4.58 | |
| Profit of the financial year | 29.53 | -14.39 | 30.86 | -1.42 | 58.32 |
| Shareholders equity total | 29.53 | 15.14 | 46.00 | 44.58 | 102.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 8.70 | 6.00 | 6.00 | 3.00 |
| Current owed to participating | 2.46 | 2.46 | 2.51 | ||
| Short-term deferred tax liabilities | 10.78 | 18.42 | |||
| Other non-interest bearing current liabilities | 4.52 | 1.84 | 4.52 | ||
| Current liabilities total | 7.52 | 8.70 | 19.24 | 10.30 | 28.45 |
| Balance sheet total (liabilities) | 37.05 | 23.84 | 65.24 | 54.88 | 131.35 |
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.