LW Biler ApS
CVR number: 28692706
Frydensbergvej 7, 3660 Stenløse
info@lwbiler.dk
tel: 47170800
www.lwbiler.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 262.46 | 3 002.26 | 3 631.68 | 2 968.24 | 2 482.11 |
| Employee benefit expenses | -2 814.45 | -1 902.37 | -1 979.36 | -1 810.14 | -1 753.72 |
| Total depreciation | -4.00 | -4.00 | -1.67 | ||
| EBIT | 1 444.00 | 1 095.89 | 1 650.65 | 1 158.10 | 728.39 |
| Other financial income | 0.44 | 0.00 | 0.00 | ||
| Other financial expenses | - 243.41 | - 273.62 | - 241.73 | - 263.83 | - 355.12 |
| Pre-tax profit | 1 200.59 | 822.71 | 1 408.92 | 894.27 | 373.28 |
| Income taxes | - 285.93 | - 181.30 | - 311.17 | - 196.98 | -84.18 |
| Net earnings | 914.66 | 641.41 | 1 097.75 | 697.29 | 289.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.67 | 1.67 | |||
| Tangible assets total | 5.67 | 1.67 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 6 810.68 | 7 414.60 | 8 161.33 | 7 938.82 | 9 184.90 |
| Inventories total | 6 810.68 | 7 414.60 | 8 161.33 | 7 938.82 | 9 184.90 |
| Current trade debtors | 166.88 | 2.48 | |||
| Prepayments and accrued income | 87.27 | 62.38 | 76.67 | 88.11 | 352.17 |
| Current other receivables | 472.74 | 85.89 | 60.00 | 560.14 | 292.15 |
| Current deferred tax assets | 5.09 | 4.38 | 3.56 | 2.67 | 2.00 |
| Short term receivables total | 731.97 | 152.65 | 140.23 | 650.92 | 648.80 |
| Cash and bank deposits | 22.85 | 4.96 | 24.34 | 12.68 | 6.35 |
| Cash and cash equivalents | 22.85 | 4.96 | 24.34 | 12.68 | 6.35 |
| Balance sheet total (assets) | 7 571.18 | 7 573.87 | 8 325.90 | 8 602.43 | 9 840.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 305.00 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | - 305.00 | 496.66 | 1 023.67 | 2 003.62 | 2 578.91 |
| Profit of the financial year | 914.66 | 641.41 | 1 097.75 | 697.29 | 289.09 |
| Shareholders equity total | 1 039.66 | 1 376.07 | 2 360.82 | 2 943.71 | 3 115.00 |
| Non-current owed to group member | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 | 3 640.00 |
| Non-current liabilities total | 3 500.00 | 3 500.00 | 3 500.00 | 3 500.00 | 3 640.00 |
| Current loans from credit institutions | 2 042.36 | 1 452.38 | 212.06 | 1 064.23 | 2 559.24 |
| Advances received | 92.36 | ||||
| Current trade creditors | 96.97 | 95.08 | 142.04 | 153.10 | 121.75 |
| Short-term deferred tax liabilities | 132.48 | 180.60 | 309.65 | 195.38 | 83.51 |
| Other non-interest bearing current liabilities | 759.70 | 969.74 | 1 708.97 | 746.01 | 320.55 |
| Current liabilities total | 3 031.52 | 2 697.80 | 2 465.08 | 2 158.72 | 3 085.05 |
| Balance sheet total (liabilities) | 7 571.18 | 7 573.87 | 8 325.90 | 8 602.43 | 9 840.05 |
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.