Legarths ApS
CVR number: 38050567
Skovagervej 4, Høsten Torp 4690 Haslev
lb@legarths.dk
tel: 70221533
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 767.86 | 2 024.72 | 1 689.97 | 1 941.74 | 1 937.36 |
| Employee benefit expenses | -1 677.73 | -1 959.16 | -2 050.71 | -1 788.16 | -1 656.18 |
| Other operating expenses | -49.74 | -2.44 | |||
| Total depreciation | -7.27 | -37.16 | -50.26 | -71.03 | -91.88 |
| EBIT | 82.85 | 28.40 | - 460.75 | 82.54 | 186.86 |
| Other financial income | 0.28 | 2.60 | 3.23 | 3.86 | |
| Other financial expenses | -5.47 | -20.04 | -12.56 | -10.09 | -61.46 |
| Pre-tax profit | 77.38 | 8.64 | - 470.71 | 75.69 | 129.26 |
| Income taxes | -17.80 | -7.18 | 4.84 | 2.28 | |
| Net earnings | 59.58 | 1.46 | - 465.87 | 77.97 | 129.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43.02 | 32.97 | 22.90 | 45.95 | 28.25 |
| Machinery and equipment | 124.51 | 72.30 | 110.49 | 148.64 | |
| Tangible assets total | 43.02 | 157.47 | 95.21 | 156.44 | 176.90 |
| Other receivables | 100.00 | 100.00 | 100.00 | 140.00 | 140.00 |
| Investments total | 100.00 | 100.00 | 100.00 | 140.00 | 140.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 50.00 | 50.00 | 20.00 | 158.16 | 161.37 |
| Finished products/goods | 97.50 | 87.50 | 107.50 | 119.50 | |
| Inventories total | 50.00 | 147.50 | 107.50 | 265.66 | 280.87 |
| Current trade debtors | 849.05 | 989.23 | 1 162.56 | 971.78 | 928.43 |
| Current amounts owed by group member comp. | 25.95 | 26.34 | 167.03 | 159.32 | |
| Prepayments and accrued income | 17.09 | 26.95 | 26.01 | 110.26 | 108.35 |
| Current other receivables | 93.84 | 48.29 | 229.99 | 65.32 | 83.21 |
| Current deferred tax assets | 3.82 | 1.00 | 2.00 | ||
| Short term receivables total | 959.98 | 1 094.23 | 1 444.89 | 1 315.38 | 1 281.30 |
| Cash and bank deposits | 195.28 | 237.25 | |||
| Cash and cash equivalents | 195.28 | 237.25 | |||
| Balance sheet total (assets) | 1 348.29 | 1 499.20 | 1 984.85 | 1 877.49 | 1 879.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 250.00 | 250.00 | 250.00 |
| Share premium account | 87.64 | 87.64 | 87.64 | ||
| Retained earnings | 289.40 | 348.98 | 350.44 | - 115.43 | -37.46 |
| Profit of the financial year | 59.58 | 1.46 | - 465.87 | 77.97 | 129.26 |
| Shareholders equity total | 548.98 | 550.44 | 222.21 | 300.18 | 429.44 |
| Provisions | 6.12 | 7.12 | 2.28 | ||
| Non-current other liabilities | 11.57 | 64.03 | 157.48 | ||
| Non-current deferred tax liabilities | 1.68 | 351.15 | 136.66 | ||
| Non-current liabilities total | 13.25 | 64.03 | 157.48 | 351.15 | 136.66 |
| Current loans from credit institutions | 35.74 | 227.16 | 443.97 | ||
| Current trade creditors | 327.98 | 148.36 | 347.33 | 336.32 | 254.34 |
| Current owed to participating | 10.03 | 16.60 | |||
| Short-term deferred tax liabilities | 45.01 | 1.68 | 6.18 | ||
| Other non-interest bearing current liabilities | 406.94 | 691.83 | 1 249.36 | 652.65 | 598.06 |
| Current liabilities total | 779.94 | 877.62 | 1 602.88 | 1 226.16 | 1 312.97 |
| Balance sheet total (liabilities) | 1 348.29 | 1 499.20 | 1 984.85 | 1 877.49 | 1 879.06 |
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.