RICKEN A/S — Credit Rating and Financial Key Figures
CVR number: 37292117
Vævervej 1, 8800 Viborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 918.37 | 6 307.32 | 5 755.19 | 5 514.95 | 3 903.13 |
Employee benefit expenses | -6 582.05 | -6 239.85 | -5 602.81 | -5 417.02 | -4 996.12 |
Other operating expenses | - 212.16 | -11.32 | |||
Total depreciation | - 766.04 | -1 241.47 | -1 410.07 | -1 129.86 | - 960.39 |
EBIT | 570.29 | -1 173.99 | -1 469.85 | -1 031.93 | -2 064.70 |
Other financial income | 85.06 | 29.28 | 29.49 | 43.55 | 53.03 |
Other financial expenses | -39.40 | -51.48 | -21.83 | -50.27 | -53.24 |
Net income from associates (fin.) | 26.92 | 17.55 | 23.94 | 28.45 | 34.73 |
Pre-tax profit | 642.87 | -1 178.65 | -1 438.24 | -1 010.20 | -2 030.18 |
Income taxes | - 146.11 | 256.09 | 318.84 | 224.76 | 447.60 |
Net earnings | 496.76 | - 922.56 | -1 119.40 | - 785.44 | -1 582.58 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 3 513.43 | 5 363.39 | 4 446.32 | 3 150.66 | 2 484.77 |
Advance payments and construction in progress | 2 937.40 | ||||
Tangible assets total | 6 450.83 | 5 363.39 | 4 446.32 | 3 150.66 | 2 484.77 |
Holdings in group member companies | 158.11 | 175.66 | 199.60 | 228.05 | 262.77 |
Other receivables | 331.55 | 338.18 | 344.95 | 351.85 | 358.88 |
Investments total | 489.66 | 513.84 | 544.55 | 579.89 | 621.66 |
Non-curr. owed by group member comp. | 3 590.93 | ||||
Long term receivables total | 3 590.93 | ||||
Semifinished products | 499.00 | 521.00 | 341.00 | 518.00 | 145.00 |
Finished products/goods | 754.81 | 818.64 | 947.46 | 1 834.94 | 1 693.20 |
Inventories total | 1 253.81 | 1 339.64 | 1 288.46 | 2 352.94 | 1 838.20 |
Current trade debtors | 1 950.53 | 2 244.26 | 3 431.83 | 3 333.03 | 1 992.17 |
Current amounts owed by group member comp. | 738.08 | 11.35 | 75.00 | 75.00 | |
Prepayments and accrued income | 23.02 | 34.03 | 29.30 | ||
Current other receivables | 87.36 | 109.30 | 87.81 | 382.39 | 124.73 |
Current deferred tax assets | 281.09 | 163.84 | 146.76 | 394.08 | |
Short term receivables total | 2 037.89 | 3 372.73 | 3 717.85 | 3 971.20 | 2 615.29 |
Other current investments | 68.07 | 65.27 | 94.36 | 126.36 | 135.52 |
Cash and bank deposits | 884.33 | 2 699.11 | 1 176.59 | 1 948.41 | 2 161.81 |
Cash and cash equivalents | 952.40 | 2 764.37 | 1 270.95 | 2 074.77 | 2 297.33 |
Balance sheet total (assets) | 14 775.53 | 13 353.97 | 11 268.13 | 12 129.47 | 9 857.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 601.00 | 601.00 | 601.00 | 1 101.00 | 602.00 |
Shares repurchased | 500.00 | ||||
Other reserves | 108.11 | 125.66 | 149.60 | 178.05 | 212.77 |
Retained earnings | 7 842.30 | 8 321.52 | 7 375.02 | 6 335.73 | 6 014.56 |
Profit of the financial year | 496.76 | - 922.56 | -1 119.40 | - 785.44 | -1 582.58 |
Shareholders equity total | 9 548.18 | 8 125.62 | 7 006.22 | 6 829.33 | 5 246.75 |
Provisions | 261.00 | 286.00 | 131.00 | 54.00 | |
Non-current other liabilities | 146.00 | ||||
Non-current liabilities total | 146.00 | ||||
Current trade creditors | 1 257.26 | 1 650.47 | 961.35 | 1 071.97 | 903.70 |
Current owed to group member | 2 659.89 | 588.75 | 1 005.99 | 2 733.92 | 2 453.96 |
Short-term deferred tax liabilities | 70.11 | ||||
Other non-interest bearing current liabilities | 710.88 | 2 535.79 | 2 119.12 | 1 219.29 | 1 137.04 |
Accruals and deferred income | 122.21 | 167.34 | 44.46 | 220.97 | 115.79 |
Current liabilities total | 4 820.35 | 4 942.35 | 4 130.91 | 5 246.14 | 4 610.49 |
Balance sheet total (liabilities) | 14 775.53 | 13 353.97 | 11 268.13 | 12 129.47 | 9 857.24 |
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.