SL Rådgivning A/S
CVR number: 37319414
Ole Piis Vej 4, 3100 Hornbæk
sl@sl-r.dk
tel: 50521403
www.sl-r.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 766.47 | 1 921.86 | 2 477.81 | 3 154.60 | 3 415.32 |
| Employee benefit expenses | -1 524.98 | -1 597.25 | -1 325.47 | -1 712.15 | -2 139.17 |
| Total depreciation | -15.91 | -67.82 | -65.45 | -65.45 | -69.41 |
| EBIT | 225.58 | 256.78 | 1 086.89 | 1 377.01 | 1 206.74 |
| Other financial income | 0.74 | ||||
| Other financial expenses | -4.62 | -3.74 | -4.35 | -7.16 | -1.14 |
| Pre-tax profit | 220.96 | 253.04 | 1 082.54 | 1 369.85 | 1 206.34 |
| Income taxes | -59.44 | -61.35 | - 247.50 | - 315.05 | - 268.17 |
| Net earnings | 161.52 | 191.69 | 835.04 | 1 054.80 | 938.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 76.98 | 289.05 | 223.60 | 158.16 | 148.25 |
| Tangible assets total | 76.98 | 289.05 | 223.60 | 158.16 | 148.25 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 150.00 | 341.25 | 443.75 | 437.50 | 467.50 |
| Current amounts owed by group member comp. | 315.57 | 568.39 | 768.55 | 1 126.70 | 829.40 |
| Prepayments and accrued income | 5.59 | 2.52 | |||
| Current deferred tax assets | 5.70 | ||||
| Short term receivables total | 471.16 | 909.64 | 1 212.30 | 1 566.72 | 1 302.59 |
| Cash and bank deposits | 807.34 | 171.33 | 834.63 | 932.86 | 1 327.48 |
| Cash and cash equivalents | 807.34 | 171.33 | 834.63 | 932.86 | 1 327.48 |
| Balance sheet total (assets) | 1 355.47 | 1 370.02 | 2 270.54 | 2 657.74 | 2 778.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 161.52 | 191.69 | 835.04 | 1 054.80 | 938.17 |
| Retained earnings | - 161.52 | - 191.69 | - 835.04 | -1 054.80 | - 938.17 |
| Profit of the financial year | 161.52 | 191.69 | 835.04 | 1 054.80 | 938.17 |
| Shareholders equity total | 661.52 | 691.69 | 1 335.04 | 1 554.80 | 1 438.17 |
| Provisions | 260.35 | 312.84 | 428.53 | 650.35 | 924.22 |
| Non-current other liabilities | 94.94 | 94.94 | |||
| Non-current liabilities total | 94.94 | 94.94 | |||
| Current trade creditors | 47.71 | 22.69 | 22.00 | 36.10 | |
| Current owed to participating | 15.62 | 18.10 | 25.17 | 22.57 | |
| Short-term deferred tax liabilities | 107.60 | 8.87 | 131.81 | 93.23 | |
| Other non-interest bearing current liabilities | 262.67 | 261.68 | 239.42 | 312.20 | 357.27 |
| Current liabilities total | 433.60 | 270.55 | 412.02 | 452.59 | 415.94 |
| Balance sheet total (liabilities) | 1 355.47 | 1 370.02 | 2 270.54 | 2 657.74 | 2 778.32 |
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.