L.O.W Skate Academy ApS
CVR number: 37357022
Emblasgade 175, 2100 København Ø
info@lowacademy.com
tel: 42469040
https://lowacademy.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 761.09 | ||||
| Gross profit | 761.09 | 871.36 | 753.36 | 629.54 | 578.41 |
| Employee benefit expenses | - 666.25 | - 671.09 | - 618.45 | - 732.27 | - 746.09 |
| Total depreciation | -4.00 | -32.81 | |||
| EBIT | 90.85 | 200.26 | 134.91 | - 102.73 | - 200.49 |
| Other financial income | 0.11 | ||||
| Other financial expenses | -0.36 | -1.59 | -10.58 | -12.36 | |
| Pre-tax profit | 90.49 | 198.68 | 124.33 | - 115.09 | - 200.38 |
| Income taxes | -25.03 | -38.07 | -27.35 | 4.75 | 4.02 |
| Net earnings | 65.46 | 160.61 | 96.98 | - 110.35 | - 196.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 176.50 | 172.50 | 238.41 | 132.74 | 34.95 |
| Tangible assets total | 176.50 | 172.50 | 238.41 | 132.74 | 34.95 |
| Holdings in group member companies | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Investments total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 19.09 | 80.00 | |||
| Inventories total | 19.09 | 80.00 | |||
| Current other receivables | 0.64 | 17.85 | 36.30 | ||
| Current deferred tax assets | 44.30 | ||||
| Short term receivables total | 0.64 | 17.85 | 80.60 | ||
| Cash and bank deposits | 226.36 | 499.96 | 161.65 | 210.53 | 156.08 |
| Cash and cash equivalents | 226.36 | 499.96 | 161.65 | 210.53 | 156.08 |
| Balance sheet total (assets) | 423.51 | 710.31 | 500.65 | 382.36 | 291.03 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | ||||
| Other reserves | 57.50 | 57.50 | - 120.00 | ||
| Retained earnings | 95.49 | 85.95 | 204.06 | 301.04 | 210.35 |
| Profit of the financial year | 65.46 | 160.61 | 96.98 | - 110.35 | - 196.37 |
| Shareholders equity total | 268.45 | 354.06 | 351.04 | 240.69 | -6.01 |
| Provisions | 27.09 | 25.85 | 27.09 | 22.35 | 22.35 |
| Non-current liabilities total | |||||
| Current owed to participating | 2.31 | 115.96 | |||
| Short-term deferred tax liabilities | 16.13 | 42.32 | |||
| Other non-interest bearing current liabilities | 111.84 | 288.09 | 120.21 | 119.32 | 158.74 |
| Current liabilities total | 127.97 | 330.41 | 122.52 | 119.32 | 274.70 |
| Balance sheet total (liabilities) | 423.51 | 710.31 | 500.65 | 382.36 | 291.03 |
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.