Leifwood ApS
CVR number: 26022460
Frederikskaj 4, 2450 København SV
info@leifwood.com
tel: 30279041
www.leifwood.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 282.32 | 76.34 | -16.84 | 3 519.45 | 5 043.00 |
| Employee benefit expenses | - 277.73 | - 242.24 | -1.93 | - 171.60 | -1 456.25 |
| Other operating expenses | - 110.31 | ||||
| Total depreciation | -55.35 | ||||
| EBIT | 4.59 | - 221.26 | -18.77 | 3 237.53 | 3 586.75 |
| Other financial income | 273.24 | 469.91 | |||
| Other financial expenses | -3.04 | -5.32 | -0.12 | - 965.39 | -1 656.45 |
| Pre-tax profit | 1.55 | - 226.57 | -18.89 | 2 545.39 | 2 400.21 |
| Income taxes | - 129.05 | - 363.02 | - 564.30 | ||
| Net earnings | 1.55 | - 355.62 | -18.89 | 2 182.37 | 1 835.91 |
Assets (kDKK)
| 2019 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 162.35 | |||
| Tangible assets total | 162.35 | |||
| Other receivables | 27.54 | 16.38 | 16.38 | |
| Investments total | 27.54 | 16.38 | 16.38 | |
| Long term receivables total | ||||
| Finished products/goods | 7 831.00 | 8 790.21 | ||
| Advance payments | 2 958.75 | 4 662.22 | ||
| Inventories total | 10 789.75 | 13 452.43 | ||
| Current trade debtors | 7 377.47 | 6 833.49 | ||
| Current owed by particip. interest comp. | 335.26 | |||
| Prepayments and accrued income | 10.67 | 28.50 | ||
| Current other receivables | 249.65 | 50.32 | ||
| Current deferred tax assets | 129.05 | |||
| Short term receivables total | 129.05 | 335.26 | 7 637.78 | 6 912.31 |
| Cash and bank deposits | 7.97 | 510.53 | 1 111.00 | |
| Cash and cash equivalents | 7.97 | 510.53 | 1 111.00 | |
| Balance sheet total (assets) | 326.91 | 335.26 | 18 954.43 | 21 492.11 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Retained earnings | - 230.95 | - 229.40 | - 585.02 | - 603.91 | 1 578.45 |
| Profit of the financial year | 1.55 | - 355.62 | -18.89 | 2 182.37 | 1 835.91 |
| Shareholders equity total | - 104.40 | - 459.02 | - 477.91 | 1 704.45 | 3 540.37 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 142.23 | 0.07 | 0.60 | 2 179.76 | 8 614.28 |
| Advances received | 1 161.86 | 1 370.63 | |||
| Current trade creditors | 100.42 | 17.45 | 8.00 | 5 748.44 | 1 324.16 |
| Current owed to group member | 271.94 | 335.26 | |||
| Short-term deferred tax liabilities | 363.02 | 548.33 | |||
| Other non-interest bearing current liabilities | 188.66 | 169.55 | 469.31 | 7 796.90 | 6 094.35 |
| Current liabilities total | 431.31 | 459.02 | 813.17 | 17 249.98 | 17 951.75 |
| Balance sheet total (liabilities) | 326.91 | 335.26 | 18 954.43 | 21 492.11 |
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.