Ravenwing ApS
CVR number: 40134956
Blytsvej 8 B, 2000 Frederiksberg
dudmuurmand@gmail.com
tel: 40172051
www.ravenwing.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 25.16 | 31.37 | 40.12 | 25.74 | 42.62 |
| External services | -15.63 | -21.23 | -18.76 | -18.20 | -25.26 |
| Gross profit | 9.54 | 10.14 | 21.36 | 7.54 | 17.36 |
| EBIT | 9.54 | 10.14 | 21.36 | 7.54 | 17.36 |
| Other financial expenses | -2.24 | -0.08 | -0.35 | -0.47 | -1.17 |
| Pre-tax profit | 7.30 | 10.06 | 21.00 | 7.07 | 16.19 |
| Income taxes | -1.67 | -2.21 | -4.62 | -1.59 | -3.56 |
| Net earnings | 5.63 | 7.85 | 16.38 | 5.47 | 12.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 4.56 | ||||
| Investments total | 4.56 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 15.20 | 8.80 | 13.87 | 12.43 | 18.39 |
| Inventories total | 15.20 | 8.80 | 13.87 | 12.43 | 18.39 |
| Current other receivables | 1.52 | ||||
| Current deferred tax assets | 7.79 | ||||
| Short term receivables total | 7.79 | 1.52 | |||
| Cash and bank deposits | 45.96 | 53.84 | 79.08 | 83.06 | 88.82 |
| Cash and cash equivalents | 45.96 | 53.84 | 79.08 | 83.06 | 88.82 |
| Balance sheet total (assets) | 61.16 | 70.42 | 92.95 | 95.49 | 113.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.30 | 5.93 | 13.78 | 30.16 | 35.63 |
| Profit of the financial year | 5.63 | 7.85 | 16.38 | 5.47 | 12.63 |
| Shareholders equity total | 5.93 | 13.78 | 70.16 | 75.63 | 88.26 |
| Non-current liabilities total | |||||
| Current owed to participating | 51.92 | 54.19 | 14.45 | 14.97 | 15.39 |
| Short-term deferred tax liabilities | 1.67 | 4.62 | 1.55 | 3.51 | |
| Other non-interest bearing current liabilities | 1.64 | 2.46 | 3.72 | 3.33 | 6.12 |
| Current liabilities total | 55.23 | 56.65 | 22.79 | 19.86 | 25.02 |
| Balance sheet total (liabilities) | 61.16 | 70.42 | 92.95 | 95.49 | 113.28 |
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.