KONSULENTFIRMA LIS LARSEN ApS
CVR number: 34703388
Lyngkær 1, 2765 Smørum
lislarsen01@gmail.com
tel: 44973486
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 267.31 | 416.93 | 380.34 | ||
| External services | -85.49 | -64.19 | |||
| Gross profit | 198.00 | 156.00 | 267.31 | 331.44 | 316.15 |
| Employee benefit expenses | -84.00 | -84.00 | -84.00 | -96.58 | - 126.81 |
| Total depreciation | -24.00 | -10.00 | -0.00 | ||
| EBIT | 90.00 | 62.00 | 183.31 | 234.86 | 189.33 |
| Other financial expenses | -5.00 | -8.00 | -9.08 | -12.95 | -1.22 |
| Pre-tax profit | 85.00 | 54.00 | 174.24 | 221.91 | 188.12 |
| Income taxes | -28.00 | -5.00 | -41.98 | -48.86 | -41.54 |
| Net earnings | 57.00 | 49.00 | 132.26 | 173.05 | 146.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.00 | ||||
| Tangible assets total | 10.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.00 | 9.00 | 24.57 | 16.01 | 32.13 |
| Current deferred tax assets | 21.00 | 7.00 | 0.31 | ||
| Short term receivables total | 41.00 | 16.00 | 24.57 | 16.31 | 32.13 |
| Cash and bank deposits | 1 164.00 | 1 166.00 | 1 266.35 | 1 452.32 | 1 518.02 |
| Cash and cash equivalents | 1 164.00 | 1 166.00 | 1 266.35 | 1 452.32 | 1 518.02 |
| Balance sheet total (assets) | 1 215.00 | 1 182.00 | 1 290.92 | 1 468.63 | 1 550.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 111.00 | 108.00 | 113.00 | 117.80 | 117.80 |
| Retained earnings | 476.00 | 425.00 | 361.39 | 375.85 | 431.10 |
| Profit of the financial year | 57.00 | 49.00 | 132.26 | 173.05 | 146.58 |
| Shareholders equity total | 724.00 | 662.00 | 686.65 | 746.70 | 775.48 |
| Non-current owed to group member | 462.00 | 483.00 | 544.88 | 624.28 | |
| Non-current liabilities total | 462.00 | 483.00 | 544.88 | 624.28 | |
| Current trade creditors | 26.00 | 25.00 | 20.92 | 10.06 | 11.07 |
| Current owed to participating | 702.01 | ||||
| Short-term deferred tax liabilities | 35.40 | 77.49 | 32.54 | ||
| Other non-interest bearing current liabilities | 3.00 | 12.00 | 3.07 | 10.09 | 29.07 |
| Current liabilities total | 29.00 | 37.00 | 59.39 | 97.65 | 774.68 |
| Balance sheet total (liabilities) | 1 215.00 | 1 182.00 | 1 290.92 | 1 468.63 | 1 550.16 |
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.