Raadgiver.dk ApS — Credit Rating and Financial Key Figures
CVR number: 37550329
Lyngbyvej 20, 2100 København Ø
info@raadgiver.dk
tel: 71990610
www.raadgiver.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 34.29 | 232.37 | 488.39 | 685.33 | 1 314.02 |
| Employee benefit expenses | -14.02 | -84.51 | - 470.92 | - 746.78 | -1 164.86 |
| Total depreciation | -4.95 | -12.76 | -12.76 | -7.84 | |
| EBIT | 20.27 | 142.91 | 4.71 | -74.21 | 141.32 |
| Other financial income | 0.38 | ||||
| Other financial expenses | -0.15 | -0.98 | -2.36 | -0.83 | -1.53 |
| Pre-tax profit | 20.11 | 141.94 | 2.35 | -75.04 | 140.16 |
| Income taxes | -4.73 | -31.56 | -2.51 | 16.03 | -33.70 |
| Net earnings | 15.38 | 110.37 | -0.16 | -59.01 | 106.46 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 42.35 | 29.60 | 16.84 | 9.00 | |
| Tangible assets total | 42.35 | 29.60 | 16.84 | 9.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.94 | 44.57 | 124.72 | 114.92 | 139.01 |
| Current amounts owed by group member comp. | 2.50 | ||||
| Current other receivables | 125.17 | 49.61 | 85.34 | 156.80 | |
| Current deferred tax assets | 6.63 | 18.69 | |||
| Short term receivables total | 35.94 | 169.74 | 180.96 | 218.95 | 298.31 |
| Cash and bank deposits | 84.07 | 124.21 | 143.06 | 87.47 | 192.44 |
| Cash and cash equivalents | 84.07 | 124.21 | 143.06 | 87.47 | 192.44 |
| Balance sheet total (assets) | 120.01 | 336.30 | 353.62 | 323.26 | 499.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 |
| Retained earnings | -2.15 | 13.23 | 123.61 | 123.45 | 64.44 |
| Profit of the financial year | 15.38 | 110.37 | -0.16 | -59.01 | 106.46 |
| Shareholders equity total | 83.23 | 193.61 | 193.45 | 134.44 | 240.91 |
| Provisions | 1.51 | 0.66 | 1.98 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 10.12 | 25.36 | 30.63 | 60.89 | 25.42 |
| Current owed to participating | 1.76 | 0.99 | 0.68 | 5.00 | 6.22 |
| Current owed to group member | 1.48 | ||||
| Short-term deferred tax liabilities | 4.73 | 30.05 | 19.03 | ||
| Other non-interest bearing current liabilities | 20.16 | 84.79 | 128.21 | 121.46 | 206.19 |
| Current liabilities total | 36.77 | 141.19 | 159.51 | 188.82 | 256.86 |
| Balance sheet total (liabilities) | 120.01 | 336.30 | 353.62 | 323.26 | 499.75 |
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.