Rejsekort & Rejseplan A/S — Credit Rating and Financial Key Figures
CVR number: 27332072
Automatikvej 1, 2860 Søborg
rkas@rejsekort.dk
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 554.20 | 556.20 | 583.80 | 571.37 | 603.67 |
| Manufacturing for enterprise's own use | -3.44 | -12.68 | |||
| External services | 420.91 | 460.28 | |||
| Gross profit | 149.00 | 172.10 | 174.90 | 153.91 | 156.07 |
| Employee benefit expenses | -70.31 | -93.95 | |||
| Total depreciation | -92.50 | - 118.08 | |||
| EBIT | 20.10 | 33.90 | 8.50 | -8.91 | -55.96 |
| Other financial income | 0.00 | 1.45 | |||
| Other financial expenses | -2.51 | -7.97 | |||
| Pre-tax profit | 20.60 | 32.70 | 15.30 | -11.42 | -62.49 |
| Income taxes | 2.52 | -0.41 | |||
| Net earnings | 20.60 | 32.70 | 15.30 | -8.90 | -62.90 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 415.32 | 350.14 | |||
| Intangible assets total | 415.32 | 350.14 | |||
| Tangible assets total | |||||
| Other receivables | 826.10 | 746.80 | 673.30 | ||
| Investments total | 826.10 | 746.80 | 673.30 | ||
| Deferred tax assets | 22.00 | 27.50 | |||
| Long term receivables total | 22.00 | 27.50 | |||
| Finished products/goods | 15.21 | 37.68 | |||
| Inventories total | 15.21 | 37.68 | |||
| Current trade debtors | 17.70 | 4.59 | |||
| Current amounts owed by group member comp. | 6.64 | 5.67 | |||
| Current other receivables | 8.14 | 8.88 | |||
| Current deferred tax assets | 5.50 | ||||
| Short term receivables total | 37.98 | 19.14 | |||
| Cash and bank deposits | 56.72 | 111.30 | |||
| Cash and cash equivalents | 56.72 | 111.30 | |||
| Balance sheet total (assets) | 826.10 | 746.80 | 673.30 | 547.23 | 545.76 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 278.90 | 311.50 | 326.80 | 121.96 | 121.96 |
| Other reserves | 87.06 | 108.00 | |||
| Retained earnings | -20.60 | -32.70 | -15.30 | 117.78 | 87.94 |
| Profit of the financial year | 20.60 | 32.70 | 15.30 | -8.90 | -62.90 |
| Shareholders equity total | 278.90 | 311.50 | 326.80 | 317.90 | 255.00 |
| Capital loans | 114.05 | 145.37 | |||
| Non-current accruals and deferred income | 38.00 | ||||
| Non-current liabilities total | 114.05 | 183.37 | |||
| Current trade creditors | 37.44 | 40.05 | |||
| Current owed to group member | 66.70 | 54.04 | |||
| Short-term deferred tax liabilities | 2.66 | ||||
| Other non-interest bearing current liabilities | 11.15 | 7.43 | |||
| Accruals and deferred income | 3.20 | ||||
| Current liabilities total | 115.29 | 107.39 | |||
| Balance sheet total (liabilities) | 278.90 | 311.50 | 326.80 | 547.23 | 545.76 |
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.