IRAS A/S
CVR number: 46482611
Gammelby Møllevej 3, 6700 Esbjerg
iras@iras.dk
tel: 76114948
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 777.89 | 19 049.24 | 14 157.81 | 11 388.05 | 9 761.46 |
| Employee benefit expenses | -9 768.92 | -12 825.56 | -12 027.07 | -11 117.53 | -11 320.74 |
| Total depreciation | - 694.08 | - 692.55 | - 622.02 | - 566.86 | - 558.86 |
| EBIT | 1 314.89 | 5 531.13 | 1 508.72 | - 296.35 | -2 118.14 |
| Other financial income | 16.84 | 12.70 | 7.73 | 357.02 | 118.60 |
| Other financial expenses | - 113.71 | - 112.33 | - 160.11 | - 319.93 | - 437.57 |
| Net income from associates (fin.) | -2.56 | 0.40 | -0.25 | 4.26 | 0.47 |
| Pre-tax profit | 1 215.47 | 5 431.90 | 1 356.09 | - 255.00 | -2 436.63 |
| Income taxes | - 270.00 | -1 198.00 | - 309.00 | 55.00 | 532.19 |
| Net earnings | 945.47 | 4 233.90 | 1 047.09 | - 200.00 | -1 904.44 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 763.05 | 5 312.77 | 4 862.49 | 4 412.21 | 3 961.93 |
| Buildings | 430.71 | 337.07 | 235.13 | 172.96 | 94.34 |
| Machinery and equipment | 71.97 | 63.42 | 72.59 | 41.54 | 37.02 |
| Tangible assets total | 6 265.73 | 5 713.26 | 5 170.20 | 4 626.71 | 4 093.29 |
| Holdings in group member companies | 141.22 | 141.62 | 141.37 | 145.63 | 146.11 |
| Investments total | 141.22 | 141.62 | 141.37 | 145.63 | 146.11 |
| Non-curr. owed by group member comp. | 243.00 | 243.00 | 243.00 | 243.00 | 363.00 |
| Long term receivables total | 243.00 | 243.00 | 243.00 | 243.00 | 363.00 |
| Semifinished products | 1 294.62 | 1 358.05 | 641.40 | 2 366.16 | 514.65 |
| Raw materials and consumables | 7 681.62 | 10 876.97 | 11 522.83 | 9 081.18 | 10 485.71 |
| Finished products/goods | 1 479.53 | 2 259.90 | 3 294.00 | 4 807.30 | 4 562.01 |
| Inventories total | 10 455.77 | 14 494.92 | 15 458.23 | 16 254.64 | 15 562.37 |
| Current trade debtors | 2 791.36 | 2 503.56 | 1 758.73 | 161.05 | 160.95 |
| Current amounts owed by group member comp. | 2 691.00 | 127.85 | |||
| Prepayments and accrued income | 197.72 | 130.47 | 576.06 | 477.91 | 214.60 |
| Current other receivables | 66.78 | 171.31 | 322.72 | 306.96 | 242.16 |
| Current deferred tax assets | 229.19 | ||||
| Short term receivables total | 5 746.86 | 2 933.19 | 2 657.51 | 945.91 | 846.90 |
| Cash and bank deposits | 4 435.94 | 4 869.40 | 58.97 | 3 989.32 | 66.97 |
| Cash and cash equivalents | 4 435.94 | 4 869.40 | 58.97 | 3 989.32 | 66.97 |
| Balance sheet total (assets) | 27 288.52 | 28 395.39 | 23 729.28 | 26 205.21 | 21 078.64 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Asset revaluation reserve | 2 433.06 | 2 230.30 | 2 027.53 | 1 824.77 | 1 622.00 |
| Shares repurchased | 4 000.00 | 4 000.00 | |||
| Other reserves | 76.52 | 76.92 | 76.67 | 80.93 | 81.41 |
| Retained earnings | 1 637.34 | -1 214.83 | 3 222.08 | 4 467.67 | 4 469.96 |
| Profit of the financial year | 945.47 | 4 233.90 | 1 047.09 | - 200.00 | -1 904.44 |
| Shareholders equity total | 12 092.38 | 12 326.28 | 9 373.37 | 9 173.37 | 7 268.93 |
| Provisions | 709.00 | 529.00 | 358.00 | 337.00 | |
| Non-current loans from credit institutions | 2 558.30 | 2 376.24 | 2 241.71 | 2 486.08 | 2 394.28 |
| Non-current other liabilities | 425.30 | 443.02 | |||
| Non-current deferred tax liabilities | 1 003.69 | 806.78 | 616.99 | ||
| Non-current liabilities total | 3 561.99 | 3 183.03 | 2 858.69 | 2 911.38 | 2 837.29 |
| Current loans from credit institutions | 232.15 | 184.58 | 1 825.06 | 89.28 | 2 938.69 |
| Advances received | 6 440.62 | 3 932.97 | 516.27 | 3 481.97 | 320.96 |
| Current trade creditors | 1 498.40 | 2 837.61 | 1 229.73 | 2 888.36 | 1 484.56 |
| Current owed to group member | 630.12 | 3 542.99 | 5 066.66 | 5 116.56 | |
| Short-term deferred tax liabilities | 594.00 | 1 723.00 | 1 858.00 | 446.00 | |
| Other non-interest bearing current liabilities | 2 159.98 | 3 048.80 | 2 167.18 | 1 811.19 | 1 111.64 |
| Current liabilities total | 10 925.15 | 12 357.08 | 11 139.22 | 13 783.46 | 10 972.42 |
| Balance sheet total (liabilities) | 27 288.52 | 28 395.39 | 23 729.28 | 26 205.21 | 21 078.64 |
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.