REAL ADMINISTRATION A/S — Credit Rating and Financial Key Figures
CVR number: 31892872
Ro's Torv 1, 4000 Roskilde
info@realadmin.dk
tel: 46351855
www.realadmin.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 659.35 | 6 076.36 | 6 655.53 | 7 663.40 | 8 437.13 |
| Employee benefit expenses | -4 450.14 | -5 132.99 | -6 114.31 | -5 801.73 | -6 260.43 |
| Other operating expenses | -58.73 | -1.99 | -23.33 | -43.07 | |
| Total depreciation | - 123.61 | - 125.03 | - 181.30 | - 161.11 | - 169.26 |
| EBIT | 1 085.61 | 759.60 | 357.93 | 1 677.23 | 1 964.38 |
| Other financial income | 2.77 | 171.67 | 6.27 | 116.99 | 160.79 |
| Other financial expenses | -17.68 | -23.78 | - 105.39 | -0.01 | -0.21 |
| Pre-tax profit | 1 070.69 | 907.49 | 258.81 | 1 794.21 | 2 124.96 |
| Income taxes | - 235.76 | - 180.90 | -67.53 | - 395.19 | - 492.34 |
| Net earnings | 834.94 | 726.59 | 191.29 | 1 399.02 | 1 632.62 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 93.32 | 90.49 | 63.42 | 32.44 | 12.39 |
| Goodwill | 116.00 | 69.61 | 23.20 | ||
| Intangible assets total | 209.33 | 160.10 | 86.62 | 32.44 | 12.39 |
| Buildings | 83.30 | 123.32 | 93.34 | 62.13 | 77.35 |
| Machinery and equipment | 57.36 | 207.33 | 458.79 | 728.18 | 599.24 |
| Tangible assets total | 140.66 | 330.65 | 552.12 | 790.31 | 676.59 |
| Investments total | 70.44 | 316.25 | 316.25 | 361.28 | 368.51 |
| Non-current loans receivable | 20.90 | 21.73 | 22.02 | ||
| Long term receivables total | 20.90 | 21.73 | 22.02 | ||
| Inventories total | |||||
| Current trade debtors | 50.06 | 47.29 | 67.18 | 142.97 | 114.99 |
| Current amounts owed by group member comp. | 41.15 | 359.07 | 462.70 | ||
| Prepayments and accrued income | 22.68 | 31.57 | 106.29 | 275.37 | |
| Current other receivables | 1 419.59 | 1 140.52 | 71.60 | 35.60 | 0.16 |
| Short term receivables total | 1 492.33 | 1 187.81 | 211.50 | 643.93 | 853.23 |
| Other current investments | 547.49 | 1 108.09 | 876.62 | 969.50 | 1 110.95 |
| Cash and bank deposits | 1 937.11 | 1 190.06 | 1 788.33 | 3 120.41 | 3 004.76 |
| Cash and cash equivalents | 2 484.60 | 2 298.16 | 2 664.95 | 4 089.92 | 4 115.71 |
| Balance sheet total (assets) | 4 397.36 | 4 292.96 | 3 852.35 | 5 939.61 | 6 048.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 250.00 | 250.00 | 1 500.00 | 1 500.00 | |
| Retained earnings | 980.88 | 1 565.82 | 2 292.41 | 983.69 | 882.72 |
| Profit of the financial year | 834.94 | 726.59 | 191.29 | 1 399.02 | 1 632.62 |
| Shareholders equity total | 2 565.82 | 3 042.41 | 2 983.69 | 4 382.72 | 4 515.34 |
| Provisions | 14.52 | 35.75 | 44.18 | 58.18 | 118.38 |
| Non-current other liabilities | 402.34 | ||||
| Non-current liabilities total | 402.34 | ||||
| Current loans from credit institutions | 0.00 | 0.00 | |||
| Advances received | 13.49 | ||||
| Current trade creditors | 92.27 | 194.88 | 108.66 | 143.71 | 61.03 |
| Current owed to group member | 132.30 | ||||
| Short-term deferred tax liabilities | 245.72 | 159.59 | 58.89 | 380.75 | 431.51 |
| Other non-interest bearing current liabilities | 1 063.20 | 728.03 | 656.92 | 974.26 | 922.19 |
| Current liabilities total | 1 414.68 | 1 214.80 | 824.47 | 1 498.72 | 1 414.71 |
| Balance sheet total (liabilities) | 4 397.36 | 4 292.96 | 3 852.35 | 5 939.61 | 6 048.44 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.