RAGN REGULATORY CONSULTING ApS
CVR number: 35868909
Mosevænget 4, 3500 Værløse
lerdk@yahoo.dk
tel: 29240748
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | 1 018.10 | 907.25 | 187.50 | |
External services | -71.49 | -45.70 | -9.89 | 0.93 |
Gross profit | 946.61 | 861.55 | 177.61 | 0.93 |
Employee benefit expenses | - 891.07 | - 782.94 | - 147.96 | |
EBIT | 55.54 | 78.61 | 29.65 | 0.93 |
Other financial expenses | -0.01 | -0.19 | -0.02 | |
Pre-tax profit | 55.54 | 78.42 | 29.63 | 0.93 |
Income taxes | -12.21 | -17.29 | -6.51 | -0.20 |
Net earnings | 43.33 | 61.13 | 23.11 | 0.73 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 141.52 | 169.50 | 3.75 | |
Current deferred tax assets | 5.86 | |||
Short term receivables total | 141.52 | 169.50 | 3.75 | 5.86 |
Cash and bank deposits | 195.89 | 173.69 | 95.87 | 45.07 |
Cash and cash equivalents | 195.89 | 173.69 | 95.87 | 45.07 |
Balance sheet total (assets) | 337.40 | 343.19 | 99.62 | 50.93 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 43.33 | 61.13 | 23.11 | |
Retained earnings | -43.33 | -61.13 | -23.11 | 0.01 |
Profit of the financial year | 43.33 | 61.13 | 23.11 | 0.73 |
Shareholders equity total | 93.33 | 111.13 | 73.11 | 50.74 |
Non-current deferred tax liabilities | 0.20 | |||
Non-current liabilities total | 0.20 | |||
Current trade creditors | 15.95 | 12.00 | ||
Short-term deferred tax liabilities | 12.22 | 15.40 | 2.51 | |
Other non-interest bearing current liabilities | 215.90 | 204.66 | 24.00 | |
Current liabilities total | 244.07 | 232.06 | 26.51 | |
Balance sheet total (liabilities) | 337.40 | 343.19 | 99.62 | 50.93 |
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.