LANGESØ TRÆNINGSCENTER ApS
CVR number: 73681510
Skjoldhøj Alle 20 A, 2920 Charlottenlund
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 69.68 | 0.51 | -56.06 | - 325.51 | - 142.78 |
| Employee benefit expenses | -64.95 | -34.89 | |||
| Other operating expenses | - 177.63 | - 152.06 | |||
| EBIT | 4.73 | -34.38 | -56.06 | - 503.14 | - 294.84 |
| Other financial income | 1.50 | 2.64 | 1.72 | ||
| Other financial expenses | -2.50 | -6.46 | -16.45 | -17.34 | -30.49 |
| Pre-tax profit | 2.23 | -40.85 | -71.01 | - 517.84 | - 323.61 |
| Income taxes | -0.78 | 8.45 | 15.62 | 111.97 | - 269.13 |
| Net earnings | 1.45 | -32.40 | -55.39 | - 405.87 | - 592.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 642.89 | 818.69 | 1 136.74 | ||
| Other tangible assets | 961.11 | 868.54 | |||
| Tangible assets total | 642.89 | 818.69 | 1 136.74 | 961.11 | 868.54 |
| Other receivables | 100.00 | 70.00 | |||
| Investments total | 100.00 | 70.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 154.16 | 77.63 | 75.04 | 49.37 | 65.65 |
| Prepayments and accrued income | 50.00 | 30.00 | |||
| Current other receivables | 2.19 | 0.10 | 28.19 | 69.44 | 45.68 |
| Current deferred tax assets | 183.09 | 191.53 | 207.16 | 319.13 | 50.00 |
| Short term receivables total | 339.43 | 269.26 | 310.39 | 487.93 | 191.33 |
| Cash and bank deposits | 165.37 | ||||
| Cash and cash equivalents | 165.37 | ||||
| Balance sheet total (assets) | 1 147.68 | 1 187.96 | 1 517.13 | 1 449.05 | 1 059.87 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 298.55 | 300.00 |
| Retained earnings | - 408.64 | - 407.18 | - 439.58 | - 493.52 | - 900.84 |
| Profit of the financial year | 1.45 | -32.40 | -55.39 | - 405.87 | - 592.73 |
| Shareholders equity total | - 107.18 | - 139.58 | - 194.97 | - 600.84 | -1 193.57 |
| Capital loans | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Non-current deferred tax liabilities | 690.51 | 690.51 | |||
| Non-current liabilities total | 800.00 | 800.00 | 800.00 | 1 490.52 | 1 490.52 |
| Current loans from credit institutions | 7.80 | 120.83 | 82.57 | 107.76 | |
| Current trade creditors | 126.07 | 99.49 | 146.83 | 198.33 | 192.89 |
| Current owed to participating | 25.50 | 10.92 | 278.47 | 395.44 | |
| Current owed to group member | 315.97 | 302.51 | 607.51 | ||
| Other non-interest bearing current liabilities | 12.82 | 92.22 | 26.00 | ||
| Accruals and deferred income | 66.84 | ||||
| Current liabilities total | 454.87 | 527.54 | 912.10 | 559.37 | 762.93 |
| Balance sheet total (liabilities) | 1 147.68 | 1 187.96 | 1 517.13 | 1 449.05 | 1 059.87 |
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.