RIGGERNE ApS
CVR number: 32057012
Islandsvej 11 B, Tved 5700 Svendborg
fk@riggerne.com
tel: 65740625
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 993.13 | 1 044.19 | 1 119.18 | 1 148.56 | 1 100.63 |
| Employee benefit expenses | - 753.41 | - 908.84 | - 836.74 | -1 097.71 | - 596.02 |
| Total depreciation | -2.94 | -28.66 | -41.29 | -41.45 | -22.69 |
| EBIT | 236.79 | 106.70 | 241.15 | 9.41 | 481.93 |
| Other financial income | 5.04 | 1.89 | 10.72 | 6.36 | 5.48 |
| Other financial expenses | -4.86 | -5.89 | -5.61 | -11.81 | -17.51 |
| Pre-tax profit | 236.97 | 102.69 | 246.26 | 3.96 | 469.90 |
| Income taxes | -53.01 | -23.40 | -58.10 | -1.47 | - 103.67 |
| Net earnings | 183.96 | 79.29 | 188.16 | 2.49 | 366.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.54 | 107.89 | 66.59 | 66.13 | 83.44 |
| Tangible assets total | 71.54 | 107.89 | 66.59 | 66.13 | 83.44 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 164.75 | 1 308.92 | 1 678.46 | 1 855.37 | 2 338.44 |
| Inventories total | 1 164.75 | 1 308.92 | 1 678.46 | 1 855.37 | 2 338.44 |
| Current trade debtors | 52.33 | 72.59 | 63.09 | 228.71 | 167.73 |
| Prepayments and accrued income | 7.53 | 32.20 | |||
| Current other receivables | 17.95 | 46.55 | 61.91 | 61.91 | 61.91 |
| Current deferred tax assets | 0.31 | 16.83 | 1.73 | ||
| Short term receivables total | 70.28 | 126.67 | 125.30 | 339.65 | 231.37 |
| Cash and bank deposits | 3.99 | 401.75 | 477.61 | 16.10 | 20.08 |
| Cash and cash equivalents | 3.99 | 401.75 | 477.61 | 16.10 | 20.08 |
| Balance sheet total (assets) | 1 310.56 | 1 945.23 | 2 347.97 | 2 277.24 | 2 673.34 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 441.10 | 625.06 | 704.35 | 892.51 | 895.00 |
| Profit of the financial year | 183.96 | 79.29 | 188.16 | 2.49 | 366.23 |
| Shareholders equity total | 750.06 | 829.35 | 1 017.51 | 1 020.00 | 1 386.22 |
| Provisions | 3.45 | 3.79 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 29.65 | 553.70 | 430.15 | ||
| Current trade creditors | 178.33 | 207.87 | 253.98 | 341.16 | 197.75 |
| Short-term deferred tax liabilities | 36.35 | 5.06 | 36.41 | 91.97 | |
| Other non-interest bearing current liabilities | 312.72 | 899.16 | 1 040.07 | 362.37 | 567.24 |
| Current liabilities total | 557.05 | 1 112.08 | 1 330.45 | 1 257.24 | 1 287.12 |
| Balance sheet total (liabilities) | 1 310.56 | 1 945.23 | 2 347.97 | 2 277.24 | 2 673.34 |
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.