RAGN SOLUTIONS A/S
CVR number: 30004604
Sejrsvej 125, Rinkenæs 6300 Gråsten
henrik.ragn@hotmail.com
tel: 74677183
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 94.69 | 101.83 | 87.31 | 37.94 | 54.09 |
| Total depreciation | -11.00 | -11.00 | -11.00 | -11.00 | -11.00 |
| EBIT | 83.69 | 90.83 | 76.31 | 26.94 | 43.09 |
| Other financial income | 12.45 | 10.13 | 3 119.01 | 135.48 | 306.65 |
| Other financial expenses | -2 207.43 | -9.90 | - 286.89 | - 524.34 | |
| Net income from associates (fin.) | 751.12 | 390.08 | 467.29 | ||
| Pre-tax profit | -1 360.16 | 481.14 | 3 375.72 | - 361.92 | 349.75 |
| Income taxes | 464.48 | 139.75 | 44.51 | 78.77 | -76.95 |
| Net earnings | - 895.68 | 620.89 | 3 420.22 | - 283.15 | 272.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 473.00 | 462.00 | 451.00 | 440.00 | 429.00 |
| Tangible assets total | 473.00 | 462.00 | 451.00 | 440.00 | 429.00 |
| Holdings in group member companies | 1 152.77 | 822.86 | |||
| Investments total | 1 152.77 | 822.86 | |||
| Non-current other receivables | 220.02 | 121.15 | 145.74 | 86.37 | |
| Long term receivables total | 220.02 | 121.15 | 145.74 | 86.37 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 249.57 | 142.38 | |||
| Current owed by particip. interest comp. | 6.75 | ||||
| Current deferred tax assets | 214.91 | 214.68 | 108.38 | 215.36 | 132.95 |
| Short term receivables total | 464.48 | 357.06 | 115.12 | 215.36 | 132.95 |
| Other current investments | 3 103.50 | 2 674.25 | 2 630.56 | ||
| Cash and bank deposits | 35.59 | 855.20 | 571.47 | 654.42 | |
| Cash and cash equivalents | 35.59 | 3 958.70 | 3 245.72 | 3 284.98 | |
| Balance sheet total (assets) | 2 310.27 | 1 798.66 | 4 670.56 | 3 987.46 | 3 846.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 550.00 | 550.00 | 550.00 | 550.00 | 550.00 |
| Shares repurchased | 114.40 | 415.00 | 2 800.00 | ||
| Retained earnings | 677.04 | - 218.63 | 287.86 | 3 293.08 | 209.79 |
| Profit of the financial year | - 895.68 | 620.89 | 3 420.22 | - 283.15 | 272.79 |
| Shareholders equity total | 331.37 | 952.26 | 4 372.48 | 3 974.93 | 3 832.58 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 139.09 | ||||
| Current owed to participating | 812.06 | 811.45 | 290.77 | 5.28 | 0.55 |
| Other non-interest bearing current liabilities | 27.75 | 34.95 | 7.31 | 7.24 | 13.80 |
| Current liabilities total | 1 978.91 | 846.40 | 298.08 | 12.52 | 14.35 |
| Balance sheet total (liabilities) | 2 310.27 | 1 798.66 | 4 670.56 | 3 987.46 | 3 846.94 |
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.