Autohuset Laursen ApS
CVR number: 42451460
Ndr. Fabriksvej 21 A, 8722 Hedensted
info@autohusetlaursen.dk
tel: 60169111
www.autohusetlaursen.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 520.96 | 1 163.77 | 1 867.58 |
| Employee benefit expenses | - 136.67 | - 504.22 | - 620.31 |
| EBIT | 384.29 | 659.55 | 1 247.28 |
| Other financial income | 1.43 | 35.74 | |
| Other financial expenses | -14.16 | -57.84 | -72.16 |
| Pre-tax profit | 370.13 | 603.14 | 1 210.85 |
| Income taxes | -86.97 | - 138.05 | - 279.68 |
| Net earnings | 283.16 | 465.09 | 931.17 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 54.13 | 41.73 | 92.22 |
| Tangible assets total | 54.13 | 41.73 | 92.22 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1 657.20 | 1 959.24 | 2 084.73 |
| Inventories total | 1 657.20 | 1 959.24 | 2 084.73 |
| Current trade debtors | 95.55 | 96.21 | 193.32 |
| Current amounts owed by group member comp. | 0.20 | 463.00 | |
| Current other receivables | 61.57 | 180.78 | 213.87 |
| Short term receivables total | 157.32 | 277.00 | 870.19 |
| Balance sheet total (assets) | 1 868.65 | 2 277.97 | 3 047.14 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 283.16 | 748.25 | |
| Profit of the financial year | 283.16 | 465.09 | 931.17 |
| Shareholders equity total | 323.16 | 788.25 | 1 719.42 |
| Provisions | 10.98 | 8.72 | 14.04 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 615.38 | 749.31 | 224.66 |
| Current trade creditors | 116.88 | 129.84 | 198.35 |
| Current owed to group member | 60.43 | ||
| Short-term deferred tax liabilities | 75.99 | 140.32 | 274.36 |
| Other non-interest bearing current liabilities | 726.26 | 401.10 | 616.30 |
| Current liabilities total | 1 534.50 | 1 481.00 | 1 313.68 |
| Balance sheet total (liabilities) | 1 868.65 | 2 277.97 | 3 047.14 |
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.