Legends ApS
CVR number: 40673741
Kratholmvej 36, Stenløse 5260 Odense S
finance@kronstadt.dk
www.legends.dk
Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 263.47 | 44.95 |
| Employee benefit expenses | - 595.94 | - 193.39 |
| Total depreciation | - 110.00 | - 110.00 |
| EBIT | - 442.47 | - 258.44 |
| Other financial income | 29.21 | |
| Other financial expenses | -67.08 | - 144.63 |
| Pre-tax profit | - 480.33 | - 403.07 |
| Income taxes | 21.65 | 71.91 |
| Net earnings | - 458.68 | - 331.16 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Goodwill | 308.33 | 208.33 |
| Intangible assets total | 308.33 | 208.33 |
| Machinery and equipment | 30.83 | 20.83 |
| Tangible assets total | 30.83 | 20.83 |
| Other receivables | 9.60 | |
| Investments total | 9.60 | |
| Long term receivables total | ||
| Finished products/goods | 142.85 | 392.53 |
| Inventories total | 142.85 | 392.53 |
| Current trade debtors | 175.59 | 367.37 |
| Current amounts owed by group member comp. | 40.00 | |
| Current other receivables | 50.06 | 78.02 |
| Current deferred tax assets | 130.60 | 250.89 |
| Short term receivables total | 396.26 | 696.28 |
| Cash and bank deposits | 790.47 | 88.13 |
| Cash and cash equivalents | 790.47 | 88.13 |
| Balance sheet total (assets) | 1 678.35 | 1 406.11 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 40.00 | |
| Other reserves | -40.00 | |
| Retained earnings | 18.69 | - 365.76 |
| Profit of the financial year | - 384.45 | - 331.16 |
| Shareholders equity total | - 325.76 | - 656.92 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 790.02 | |
| Current trade creditors | 1 148.59 | 398.27 |
| Current owed to participating | 14.89 | |
| Short-term deferred tax liabilities | 25.50 | |
| Other non-interest bearing current liabilities | 815.14 | 874.74 |
| Current liabilities total | 2 004.12 | 2 063.03 |
| Balance sheet total (liabilities) | 1 678.35 | 1 406.11 |
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.