R & H A/S — Credit Rating and Financial Key Figures
CVR number: 28679998
Vermundsgade 40 A, 2100 København Ø
henrik.roth@rhcph.dk
tel: 35355377
www.rhcph.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 531.49 | 11 227.43 | 17 055.87 | 29 954.11 | 27 289.72 |
| Employee benefit expenses | -6 060.26 | -8 365.42 | -12 459.22 | -18 719.01 | -23 919.05 |
| Total depreciation | - 463.90 | - 436.94 | - 315.71 | - 308.40 | -1 095.80 |
| EBIT | 1 007.33 | 2 425.07 | 4 280.93 | 10 926.70 | 2 274.86 |
| Other financial income | 12.60 | 14.84 | |||
| Other financial expenses | - 190.59 | - 156.90 | - 204.21 | - 528.72 | - 904.75 |
| Pre-tax profit | 829.34 | 2 268.17 | 4 076.72 | 10 412.82 | 1 370.11 |
| Income taxes | - 194.32 | - 520.45 | - 925.09 | -2 342.78 | - 364.99 |
| Net earnings | 635.01 | 1 747.72 | 3 151.64 | 8 070.03 | 1 005.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 60.29 | 210.47 | |||
| Intangible assets total | 60.29 | 210.47 | |||
| Buildings | 1 056.29 | 857.47 | 556.17 | 3 810.82 | 5 533.28 |
| Machinery and equipment | 27.43 | 40.88 | 26.47 | 228.23 | 408.06 |
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 1 083.72 | 898.35 | 582.64 | 4 039.05 | 5 941.34 |
| Other receivables | 300.09 | 292.91 | 422.19 | 1 040.61 | 1 386.84 |
| Investments total | 300.09 | 292.91 | 422.19 | 1 040.61 | 1 386.84 |
| Long term receivables total | |||||
| Finished products/goods | 3 458.65 | 6 353.73 | 11 099.52 | 14 971.35 | 29 924.25 |
| Inventories total | 3 458.65 | 6 353.73 | 11 099.52 | 14 971.35 | 29 924.25 |
| Current trade debtors | 125.44 | 347.42 | 233.49 | 870.23 | 860.05 |
| Current amounts owed by group member comp. | 626.52 | ||||
| Prepayments and accrued income | 395.71 | 446.80 | 334.95 | 451.81 | 1 005.15 |
| Current other receivables | -0.00 | -0.00 | 6.50 | 8.21 | 320.44 |
| Current deferred tax assets | 15.84 | 24.16 | 19.86 | 22.63 | 15.50 |
| Short term receivables total | 536.99 | 818.39 | 594.80 | 1 979.38 | 2 201.14 |
| Cash and bank deposits | 2 091.80 | 4 569.43 | 7 549.14 | 9 482.74 | 2 215.28 |
| Cash and cash equivalents | 2 091.80 | 4 569.43 | 7 549.14 | 9 482.74 | 2 215.28 |
| Balance sheet total (assets) | 7 531.55 | 12 932.80 | 20 248.28 | 31 513.14 | 41 879.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 500.00 | 1 650.00 | ||
| Retained earnings | 417.50 | 52.51 | 1 300.23 | 2 801.86 | 10 871.90 |
| Profit of the financial year | 635.01 | 1 747.72 | 3 151.64 | 8 070.03 | 1 005.13 |
| Shareholders equity total | 1 552.51 | 3 300.23 | 5 451.86 | 13 021.90 | 12 377.02 |
| Provisions | 0.00 | ||||
| Non-current loans from credit institutions | 423.47 | 148.47 | 2 109.20 | 1 775.51 | |
| Non-current other liabilities | 48.72 | ||||
| Non-current liabilities total | 423.47 | 197.20 | 2 109.20 | 1 775.51 | |
| Current loans from credit institutions | 293.00 | 265.00 | 302.57 | 543.73 | 5 802.00 |
| Current trade creditors | 3 047.78 | 2 172.56 | 3 502.03 | 6 722.38 | 13 764.02 |
| Current owed to participating | 0.70 | 0.70 | 0.70 | 374.94 | |
| Current owed to group member | 253.63 | 123.33 | 554.99 | 2 576.98 | |
| Short-term deferred tax liabilities | 120.94 | 552.04 | 959.57 | 2 448.76 | 365.14 |
| Other non-interest bearing current liabilities | 1 840.21 | 6 321.74 | 9 476.55 | 6 666.47 | 4 843.71 |
| Current liabilities total | 5 555.57 | 9 435.38 | 14 796.42 | 16 382.04 | 27 726.79 |
| Balance sheet total (liabilities) | 7 531.55 | 12 932.80 | 20 248.28 | 31 513.14 | 41 879.33 |
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.