Raw Circle ApS
CVR number: 40817794
Vassingerødvej 105, 3540 Lynge
info@rawcircle.dk
tel: 31373052
Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 305.30 | 2 133.77 |
| Employee benefit expenses | - 893.07 | -2 066.81 |
| Total depreciation | -10.00 | -50.02 |
| EBIT | 402.23 | 16.94 |
| Other financial expenses | -0.51 | -4.98 |
| Pre-tax profit | 401.72 | 11.96 |
| Income taxes | -88.38 | -3.32 |
| Net earnings | 313.34 | 8.64 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 124.66 | 136.24 |
| Tangible assets total | 124.66 | 136.24 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 280.00 | 570.00 |
| Inventories total | 280.00 | 570.00 |
| Current trade debtors | 29.33 | 78.55 |
| Short term receivables total | 29.33 | 78.55 |
| Cash and bank deposits | 376.44 | 181.84 |
| Cash and cash equivalents | 376.44 | 181.84 |
| Balance sheet total (assets) | 810.43 | 966.63 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 313.34 | |
| Profit of the financial year | 313.34 | 8.64 |
| Shareholders equity total | 353.34 | 361.98 |
| Non-current liabilities total | ||
| Current owed to participating | 87.85 | 137.35 |
| Short-term deferred tax liabilities | 88.38 | 61.70 |
| Other non-interest bearing current liabilities | 280.87 | 405.60 |
| Current liabilities total | 457.09 | 604.65 |
| Balance sheet total (liabilities) | 810.43 | 966.63 |
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.