RAVSTEDHUS ApS
CVR number: 27226329
Ravsted Hovedgade 51, 6372 Bylderup-Bov
sj@ravstedhus.dk
tel: 40437621
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 247.00 | 7 890.00 | 7 872.00 | 9 267.00 | 8 859.44 |
| Employee benefit expenses | -5 454.00 | -5 682.00 | -5 738.00 | -6 113.00 | -7 002.44 |
| Total depreciation | - 521.00 | - 600.00 | - 401.00 | - 193.00 | -61.38 |
| EBIT | 2 272.00 | 1 608.00 | 1 733.00 | 2 961.00 | 1 795.62 |
| Other financial income | 40.00 | 42.00 | 116.00 | 64.00 | 52.66 |
| Other financial expenses | -47.00 | -89.00 | -47.00 | -17.00 | -32.02 |
| Net income from associates (fin.) | 593.00 | 378.00 | 335.00 | 554.00 | 512.22 |
| Pre-tax profit | 2 858.00 | 1 939.00 | 2 137.00 | 3 562.00 | 2 328.49 |
| Income taxes | - 501.00 | - 346.00 | - 400.00 | - 664.00 | - 402.94 |
| Net earnings | 2 357.00 | 1 593.00 | 1 737.00 | 2 898.00 | 1 925.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 532.00 | 325.00 | 145.00 | 79.00 | 48.26 |
| Intangible assets total | 532.00 | 325.00 | 145.00 | 79.00 | 48.26 |
| Machinery and equipment | 414.00 | 339.00 | 174.00 | 46.00 | 15.41 |
| Tangible assets total | 414.00 | 339.00 | 174.00 | 46.00 | 15.41 |
| Holdings in group member companies | 1 230.00 | 830.00 | 840.00 | 980.00 | 950.51 |
| Investments total | 1 230.00 | 830.00 | 840.00 | 980.00 | 950.51 |
| Non-current other receivables | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Long term receivables total | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Raw materials and consumables | 12 949.00 | 12 905.00 | 12 269.00 | 14 215.00 | 14 204.59 |
| Advance payments | 254.00 | 381.00 | 291.00 | 201.00 | 196.85 |
| Inventories total | 13 203.00 | 13 286.00 | 12 560.00 | 14 416.00 | 14 401.44 |
| Current trade debtors | 3 088.00 | 1 719.00 | 2 439.00 | 2 198.00 | 1 763.63 |
| Current amounts owed by group member comp. | 932.00 | 1 359.00 | 918.00 | 411.00 | 254.67 |
| Prepayments and accrued income | 74.00 | 179.00 | 179.00 | 318.00 | 169.65 |
| Current other receivables | 105.00 | 3.00 | |||
| Current deferred tax assets | 33.00 | 51.00 | 44.70 | ||
| Short term receivables total | 4 199.00 | 3 257.00 | 3 569.00 | 2 981.00 | 2 232.65 |
| Other current investments | 7.00 | 7.00 | 10.00 | 15.00 | 14.68 |
| Cash and bank deposits | 2 415.00 | 5 179.00 | 4 228.00 | 3 041.00 | 3 307.43 |
| Cash and cash equivalents | 2 422.00 | 5 186.00 | 4 238.00 | 3 056.00 | 3 322.11 |
| Balance sheet total (assets) | 22 105.00 | 23 328.00 | 21 631.00 | 21 663.00 | 21 075.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 400.00 | 2 000.00 | 3 000.00 | 2 000.00 | |
| Retained earnings | 12 260.00 | 13 140.00 | 12 782.00 | 11 475.00 | 12 311.39 |
| Profit of the financial year | 2 357.00 | 1 593.00 | 1 737.00 | 2 898.00 | 1 925.55 |
| Shareholders equity total | 15 617.00 | 17 133.00 | 17 519.00 | 18 373.00 | 17 236.94 |
| Provisions | 93.00 | 22.00 | |||
| Non-current other liabilities | 168.00 | 357.00 | 322.00 | ||
| Non-current liabilities total | 168.00 | 357.00 | 322.00 | ||
| Current loans from credit institutions | 2 754.00 | 1 779.00 | 19.00 | 76.00 | 62.09 |
| Current trade creditors | 785.00 | 783.00 | 1 200.00 | 832.00 | 878.88 |
| Current owed to group member | 353.37 | ||||
| Short-term deferred tax liabilities | 554.00 | 417.00 | 455.00 | 681.00 | 396.87 |
| Other non-interest bearing current liabilities | 1 762.00 | 2 775.00 | 1 986.00 | 1 701.00 | 2 147.24 |
| Accruals and deferred income | 372.00 | 62.00 | 130.00 | ||
| Current liabilities total | 6 227.00 | 5 816.00 | 3 790.00 | 3 290.00 | 3 838.44 |
| Balance sheet total (liabilities) | 22 105.00 | 23 328.00 | 21 631.00 | 21 663.00 | 21 075.38 |
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.