LAUTRUP ApS — Credit Rating and Financial Key Figures
CVR number: 28712227
Bovlund Bjergvej 32, 6535 Branderup J
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 661.99 | 693.39 | 914.84 | 923.26 | 712.14 |
| Employee benefit expenses | -50.36 | - 152.36 | - 348.00 | - 405.83 | |
| Other operating expenses | -2.80 | -1.78 | -1.20 | ||
| EBIT | 611.63 | 693.39 | 759.68 | 573.49 | 305.11 |
| Other financial income | 13.51 | 0.01 | 0.00 | 13.87 | |
| Other financial expenses | - 138.68 | -15.54 | -17.54 | -14.28 | -17.77 |
| Pre-tax profit | 573.66 | 691.37 | 742.15 | 559.21 | 301.21 |
| Income taxes | - 126.94 | - 151.01 | - 186.94 | - 127.09 | - 109.81 |
| Net earnings | 446.72 | 540.36 | 555.21 | 432.12 | 191.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 367.29 | 289.98 | 525.87 | 336.76 | 384.10 |
| Advance payments | 1.20 | ||||
| Inventories total | 367.29 | 291.18 | 525.87 | 336.76 | 384.10 |
| Current trade debtors | 164.66 | 156.15 | 283.87 | 406.19 | 222.88 |
| Prepayments and accrued income | 29.94 | 11.63 | |||
| Current other receivables | 119.64 | 19.78 | |||
| Short term receivables total | 194.59 | 287.41 | 303.64 | 406.19 | 222.88 |
| Cash and bank deposits | 580.00 | 1 150.26 | 1 460.25 | 1 997.59 | 2 183.46 |
| Cash and cash equivalents | 580.00 | 1 150.26 | 1 460.25 | 1 997.59 | 2 183.46 |
| Balance sheet total (assets) | 1 141.88 | 1 728.85 | 2 289.76 | 2 740.55 | 2 790.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | -54.87 | 335.36 | 818.51 | 1 314.82 | 1 685.94 |
| Profit of the financial year | 446.72 | 540.36 | 555.21 | 432.12 | 191.40 |
| Shareholders equity total | 573.15 | 1 058.21 | 1 556.92 | 1 931.84 | 2 064.34 |
| Non-current liabilities total | |||||
| Current trade creditors | 23.77 | 47.04 | 157.35 | 121.51 | |
| Current owed to participating | 187.65 | 27.18 | 82.54 | 84.52 | 9.72 |
| Short-term deferred tax liabilities | 126.94 | 141.01 | 148.74 | 72.48 | 38.16 |
| Other non-interest bearing current liabilities | 230.36 | 502.44 | 454.52 | 494.35 | 556.71 |
| Current liabilities total | 568.73 | 670.63 | 732.84 | 808.71 | 726.10 |
| Balance sheet total (liabilities) | 1 141.88 | 1 728.85 | 2 289.76 | 2 740.55 | 2 790.44 |
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.