Lerbjerg Tømrer/Snedker ApS
CVR number: 41449497
Roarsvej 32, 2000 Frederiksberg
mikkellerbjerg@hotmail.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 808.23 | 1 002.26 | 1 336.23 |
| Employee benefit expenses | - 439.41 | - 353.36 | - 422.25 |
| Total depreciation | - 144.52 | - 144.52 | - 144.52 |
| EBIT | 224.31 | 504.38 | 769.46 |
| Other financial expenses | -6.32 | -6.53 | -8.03 |
| Pre-tax profit | 217.99 | 497.84 | 761.43 |
| Income taxes | -44.96 | - 119.09 | - 167.51 |
| Net earnings | 173.03 | 378.75 | 593.92 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Goodwill | 480.00 | 360.00 | 240.00 |
| Intangible assets total | 480.00 | 360.00 | 240.00 |
| Machinery and equipment | 49.04 | 24.52 | |
| Tangible assets total | 49.04 | 24.52 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1 757.47 | 1 054.88 | 11.88 |
| Current amounts owed by group member comp. | 10.67 | 166.67 | 25.59 |
| Current other receivables | 56.71 | 27.19 | 695.59 |
| Short term receivables total | 1 824.85 | 1 248.74 | 733.05 |
| Cash and bank deposits | 514.36 | 883.34 | 1 008.14 |
| Cash and cash equivalents | 514.36 | 883.34 | 1 008.14 |
| Balance sheet total (assets) | 2 868.24 | 2 516.60 | 1 981.19 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 500.00 | 750.00 |
| Retained earnings | 1 244.25 | 917.27 | 46.03 |
| Profit of the financial year | 173.03 | 378.75 | 593.92 |
| Shareholders equity total | 1 657.28 | 1 836.03 | 1 429.95 |
| Provisions | 104.25 | 75.49 | 195.70 |
| Non-current liabilities total | |||
| Current trade creditors | 288.03 | 9.57 | 41.62 |
| Short-term deferred tax liabilities | 72.71 | 148.83 | 47.30 |
| Other non-interest bearing current liabilities | 745.97 | 446.68 | 266.63 |
| Current liabilities total | 1 106.71 | 605.08 | 355.54 |
| Balance sheet total (liabilities) | 2 868.24 | 2 516.60 | 1 981.19 |
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.