Logical Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 42174785
Kimmerslevvej 17, 4140 Borup
diana.r.sorensen@gmail.com
tel: 60560018
https://logicalconsulting.dk/
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 656.57 | 1 577.57 | 814.32 |
Employee benefit expenses | - 279.25 | -96.58 | |
EBIT | 656.57 | 1 298.31 | 717.74 |
Other financial income | 0.07 | 25.20 | 97.59 |
Other financial expenses | -5.81 | -44.67 | -1.54 |
Pre-tax profit | 650.83 | 1 278.84 | 813.79 |
Income taxes | - 143.18 | - 282.81 | - 179.10 |
Net earnings | 507.65 | 996.03 | 634.69 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 480.13 | ||
Investments total | 480.13 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 50.19 | 402.55 | 73.97 |
Current amounts owed by group member comp. | 2.49 | ||
Current other receivables | - 479.17 | 62.11 | 219.90 |
Current deferred tax assets | 250.00 | 4.59 | |
Short term receivables total | - 428.98 | 717.16 | 298.46 |
Other current investments | 480.13 | 671.74 | 1 169.04 |
Cash and bank deposits | 159.53 | 408.80 | 707.16 |
Cash and cash equivalents | 639.66 | 1 080.54 | 1 876.20 |
Balance sheet total (assets) | 690.81 | 1 797.70 | 2 174.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 114.40 | 117.80 | |
Other reserves | - 114.40 | - 117.80 | |
Retained earnings | 393.25 | 1 271.48 | |
Profit of the financial year | 507.65 | 996.03 | 634.69 |
Shareholders equity total | 547.65 | 1 429.28 | 1 946.17 |
Non-current liabilities total | |||
Current trade creditors | 7.56 | 6.58 | |
Current owed to group member | 41.02 | ||
Short-term deferred tax liabilities | 143.16 | 282.81 | 179.10 |
Other non-interest bearing current liabilities | 78.05 | 1.79 | |
Current liabilities total | 143.16 | 368.42 | 228.49 |
Balance sheet total (liabilities) | 690.81 | 1 797.70 | 2 174.66 |
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.