RAVNEGÅRDEN A/S
CVR number: 27742785
Ørbækvej 744, Birkum 5220 Odense SØ
sarahadser12@gmail.com
tel: 20348988
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 82.82 | -48.78 | 84.42 | 51.24 | 30.82 |
| Employee benefit expenses | -35.98 | ||||
| Other operating expenses | -6.83 | -10.32 | -17.58 | -2.00 | |
| Total depreciation | -31.00 | -2.18 | -0.60 | -6.64 | |
| EBIT | 51.82 | -57.79 | 73.50 | -2.31 | 22.17 |
| Other financial income | 1 287.49 | ||||
| Other financial expenses | -3.66 | -2.08 | -4.41 | -19.70 | -24.51 |
| Pre-tax profit | 1 335.65 | -59.87 | 69.09 | -22.01 | -2.34 |
| Income taxes | -35.20 | 1.98 | -5.22 | 2.29 | 16.92 |
| Net earnings | 1 300.45 | -57.89 | 63.87 | -19.72 | 14.58 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.83 | 46.32 | 53.58 | 8.00 | 26.58 |
| Tangible assets total | 71.83 | 46.32 | 53.58 | 8.00 | 26.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 151.96 | 697.08 | 151.61 | ||
| Inventories total | 151.96 | 697.08 | 151.61 | ||
| Current trade debtors | 57.38 | 22.50 | 6.25 | 90.25 | |
| Current other receivables | 28.81 | 21.63 | 115.00 | ||
| Current deferred tax assets | 0.52 | ||||
| Short term receivables total | 57.38 | 51.31 | 21.63 | 6.77 | 205.25 |
| Cash and bank deposits | 39.93 | 8.55 | 78.06 | 17.87 | 11.28 |
| Cash and cash equivalents | 39.93 | 8.55 | 78.06 | 17.87 | 11.28 |
| Balance sheet total (assets) | 169.13 | 106.17 | 305.22 | 729.72 | 394.72 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -1 710.58 | - 410.12 | - 468.01 | - 404.14 | - 423.86 |
| Profit of the financial year | 1 300.45 | -57.89 | 63.87 | -19.72 | 14.58 |
| Shareholders equity total | 89.88 | 31.99 | 95.86 | 76.14 | 90.71 |
| Provisions | 7.06 | 5.08 | 6.82 | 1.76 | 1.54 |
| Non-current loans from credit institutions | 308.69 | ||||
| Non-current deferred tax liabilities | 28.14 | 3.48 | 2.77 | 1.61 | |
| Non-current liabilities total | 28.14 | 3.48 | 311.46 | 1.61 | |
| Current loans from credit institutions | 76.80 | ||||
| Current trade creditors | 15.22 | 15.22 | 55.22 | 15.22 | 158.97 |
| Current owed to participating | 7.96 | 25.75 | 125.54 | 228.07 | 114.58 |
| Short-term deferred tax liabilities | 28.14 | 0.77 | |||
| Other non-interest bearing current liabilities | 20.88 | 18.30 | 20.28 | 26.54 | |
| Current liabilities total | 44.06 | 69.11 | 199.06 | 340.37 | 300.86 |
| Balance sheet total (liabilities) | 169.13 | 106.17 | 305.22 | 729.72 | 394.72 |
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.