RAUFF GROUP A/S — Credit Rating and Financial Key Figures
CVR number: 13739048
Vinkelvej 141, 8800 Viborg
faktura@rauffgroup.org
tel: 97548238
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.16 | - 265.87 | -93.55 | - 301.00 | - 563.00 |
| Employee benefit expenses | - 184.80 | - 176.02 | - 178.20 | - 189.00 | - 197.00 |
| EBIT | - 190.96 | - 441.89 | - 271.74 | - 490.00 | - 760.00 |
| Other financial income | 213.28 | 1 087.13 | 959.66 | 608.00 | 612.00 |
| Other financial expenses | -3 434.94 | - 457.87 | -90.20 | - 182.00 | - 503.00 |
| Income from other inv. held as non-curr. assets | 1 440.01 | 1 164.44 | 13.18 | 15.00 | 2 289.00 |
| Net income from associates (fin.) | 20 161.86 | 20 333.48 | 28 489.09 | 38 071.00 | 34 682.00 |
| Pre-tax profit | 18 189.25 | 21 685.28 | 29 099.98 | 38 022.00 | 36 320.00 |
| Income taxes | 546.80 | - 240.44 | - 120.77 | 28.00 | - 315.00 |
| Net earnings | 18 736.04 | 21 444.84 | 28 979.21 | 38 050.00 | 36 005.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 102 664.97 | 99 902.46 | 85 030.93 | 241 493.00 | 228 910.00 |
| Participating interests | 131 130.82 | 137 796.87 | 172 816.44 | 43 975.00 | 43 499.00 |
| Investments total | 233 795.79 | 237 699.33 | 257 847.38 | 285 468.00 | 272 409.00 |
| Non-current loans receivable | 92 323.77 | 95 107.81 | 95 166.64 | 95 382.00 | 95 780.00 |
| Non-current other receivables | 39 515.00 | ||||
| Long term receivables total | 92 323.77 | 95 107.81 | 95 166.64 | 95 382.00 | 135 295.00 |
| Inventories total | |||||
| Current trade debtors | 13.00 | ||||
| Current amounts owed by group member comp. | 4 409.00 | 2 228.80 | 12 301.76 | 4 243.00 | 25 784.00 |
| Current owed by particip. interest comp. | 32 163.54 | 8 836.21 | 3 363.71 | 4 444.00 | 3 300.00 |
| Current other receivables | 5 288.91 | 2 091.85 | 2 214.52 | 2 568.00 | 10 359.00 |
| Current deferred tax assets | 2 126.28 | 2 758.01 | 4 925.26 | 7 053.00 | 1 093.00 |
| Short term receivables total | 43 987.73 | 15 914.87 | 22 805.25 | 18 308.00 | 40 549.00 |
| Cash and bank deposits | 5.26 | 5.21 | 76.42 | 11 849.00 | 376.00 |
| Cash and cash equivalents | 5.26 | 5.21 | 76.42 | 11 849.00 | 376.00 |
| Balance sheet total (assets) | 370 112.54 | 348 727.23 | 375 895.69 | 411 007.00 | 448 629.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 000.00 | 2 000.00 | 5 000.00 | 5 001.00 | 5 000.00 |
| Other reserves | 165 203.27 | 166 476.82 | 188 589.78 | 133 583.00 | 151 462.00 |
| Retained earnings | 137 130.38 | 152 592.88 | 146 849.01 | 223 430.00 | 255 074.00 |
| Profit of the financial year | 18 736.04 | 21 444.84 | 28 979.21 | 38 050.00 | 36 005.00 |
| Shareholders equity total | 323 069.70 | 343 514.54 | 370 418.00 | 401 064.00 | 448 541.00 |
| Non-current loans from credit institutions | 16 123.24 | ||||
| Non-current liabilities total | 16 123.24 | ||||
| Current loans from credit institutions | 4 351.51 | 292.04 | 217.78 | ||
| Current trade creditors | 50.64 | 37.19 | 51.00 | 88.00 | |
| Current owed to group member | 22 232.59 | 3 261.64 | 139.58 | 2 984.00 | |
| Short-term deferred tax liabilities | 1 262.68 | 1 542.28 | 5 043.14 | 6 368.00 | |
| Other non-interest bearing current liabilities | 3 072.82 | 66.09 | 40.00 | 540.00 | |
| Current liabilities total | 30 919.61 | 5 212.69 | 5 477.69 | 9 943.00 | 88.00 |
| Balance sheet total (liabilities) | 370 112.54 | 348 727.23 | 375 895.69 | 411 007.00 | 448 629.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.