RAF MOTORS A/S
CVR number: 25328582
Vejlevej 160, 8700 Horsens
raf@rafmotor.dk
tel: 87118800
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 186.00 | 11 567.43 | 14 712.45 | 14 347.31 | 14 571.17 |
| Employee benefit expenses | -12 162.00 | -9 277.65 | -8 765.42 | -8 724.99 | -9 711.23 |
| Total depreciation | -1 489.00 | - 993.92 | - 729.96 | - 666.37 | - 570.32 |
| EBIT | 535.00 | 1 295.86 | 5 217.06 | 4 955.96 | 4 289.62 |
| Other financial income | 56.00 | 36.76 | 347.74 | 177.76 | 232.49 |
| Other financial expenses | - 443.00 | - 352.01 | - 373.15 | - 726.35 | -1 359.85 |
| Pre-tax profit | 148.00 | 980.61 | 5 191.65 | 4 407.37 | 3 162.26 |
| Income taxes | -34.00 | - 218.13 | -1 120.39 | - 980.83 | - 698.36 |
| Net earnings | 114.00 | 762.48 | 4 071.26 | 3 426.54 | 2 463.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 493.00 | 7 349.54 | 7 286.43 | 7 181.67 | 7 035.13 |
| Buildings | 1 613.00 | 1 143.24 | 727.57 | 481.47 | 416.27 |
| Machinery and equipment | 1 129.00 | 413.43 | 345.74 | 1 052.99 | 1 071.68 |
| Tangible assets total | 10 235.00 | 8 906.21 | 8 359.74 | 8 716.13 | 8 523.08 |
| Other receivables | 100.00 | 100.25 | 100.25 | 100.25 | 100.25 |
| Investments total | 100.00 | 100.25 | 100.25 | 100.25 | 100.25 |
| Long term receivables total | |||||
| Raw materials and consumables | 830.00 | 695.24 | 908.07 | 1 148.42 | 1 067.85 |
| Finished products/goods | 19 626.00 | 14 394.35 | 19 450.56 | 17 399.87 | 21 743.49 |
| Inventories total | 20 456.00 | 15 089.58 | 20 358.63 | 18 548.28 | 22 811.33 |
| Current trade debtors | 2 037.00 | 547.47 | 1 913.85 | 1 897.88 | 1 862.56 |
| Current amounts owed by group member comp. | 1 752.00 | 3 685.72 | 15 727.47 | ||
| Prepayments and accrued income | 36.00 | 49.78 | 54.92 | 3.16 | |
| Current other receivables | 1 223.00 | 481.84 | 650.05 | 712.90 | 1 025.72 |
| Current deferred tax assets | 407.00 | 932.72 | 160.86 | 147.08 | 116.72 |
| Short term receivables total | 5 455.00 | 2 011.81 | 2 779.68 | 6 446.76 | 18 732.47 |
| Cash and bank deposits | 41.00 | 71.94 | 20.06 | 86.63 | 47.06 |
| Cash and cash equivalents | 41.00 | 71.94 | 20.06 | 86.63 | 47.06 |
| Balance sheet total (assets) | 36 287.00 | 26 179.80 | 31 618.36 | 33 898.05 | 50 214.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | 1 750.00 | |||
| Retained earnings | - 500.00 | - 385.96 | 376.52 | 2 697.78 | 6 124.32 |
| Profit of the financial year | 114.00 | 762.48 | 4 071.26 | 3 426.54 | 2 463.89 |
| Shareholders equity total | 2 114.00 | 876.52 | 4 947.78 | 8 374.32 | 9 088.22 |
| Capital loans | 6 000.00 | 5 000.00 | 4 000.00 | 3 000.00 | 2 000.00 |
| Non-current loans from credit institutions | 2 155.00 | 2 019.23 | 1 879.35 | 1 772.53 | 1 672.80 |
| Non-current other liabilities | 802.56 | 757.28 | |||
| Non-current deferred tax liabilities | 773.19 | 800.25 | |||
| Non-current liabilities total | 8 155.00 | 7 821.78 | 6 636.64 | 5 545.72 | 4 473.05 |
| Current loans from credit institutions | 6 415.00 | 2 596.21 | 11 569.15 | 11 329.68 | 22 949.31 |
| Advances received | 561.00 | ||||
| Current trade creditors | 11 114.00 | 5 281.00 | 2 228.74 | 3 538.06 | 9 792.91 |
| Current owed to group member | 4 812.57 | 1 721.37 | 1 963.21 | 2 064.59 | |
| Short-term deferred tax liabilities | 1 116.10 | 967.05 | 668.00 | ||
| Other non-interest bearing current liabilities | 7 928.00 | 4 791.72 | 3 398.59 | 2 180.01 | 1 178.10 |
| Current liabilities total | 26 018.00 | 17 481.50 | 20 033.94 | 19 978.01 | 36 652.91 |
| Balance sheet total (liabilities) | 36 287.00 | 26 179.80 | 31 618.36 | 33 898.05 | 50 214.18 |
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.