LRJ ODENSE ApS
CVR number: 30498453
Halfdansvej 38, Thurø 5700 Svendborg
larslydoglys@hotmail.com
tel: 40567012
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 664.83 | 622.67 | 402.53 | 801.66 | 309.60 |
| Employee benefit expenses | - 412.47 | - 382.66 | - 486.19 | - 355.81 | - 130.55 |
| Other operating expenses | -14.94 | ||||
| Total depreciation | -33.17 | -68.19 | -75.32 | -75.32 | -75.32 |
| EBIT | 219.19 | 171.82 | - 158.98 | 370.52 | 88.79 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.34 | -3.01 | -2.90 | -6.38 | -0.28 |
| Net income from associates (fin.) | 200.00 | 100.00 | |||
| Pre-tax profit | 218.85 | 368.81 | - 161.88 | 364.14 | 188.53 |
| Income taxes | -47.49 | -37.53 | 35.00 | -80.51 | -21.27 |
| Net earnings | 171.36 | 331.28 | - 126.89 | 283.63 | 167.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 151.50 | 308.40 | 233.08 | 157.76 | 82.44 |
| Tangible assets total | 151.50 | 308.40 | 233.08 | 157.76 | 82.44 |
| Participating interests | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Other receivables | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| Investments total | 408.49 | 408.49 | 408.49 | 408.49 | 408.49 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 331.70 | 400.70 | 477.56 | ||
| Current other receivables | 2.28 | ||||
| Current deferred tax assets | 29.69 | 5.70 | |||
| Short term receivables total | 331.70 | 400.70 | 507.24 | 2.28 | 5.70 |
| Cash and bank deposits | 207.78 | 399.88 | 44.46 | 906.61 | 973.42 |
| Cash and cash equivalents | 207.78 | 399.88 | 44.46 | 906.61 | 973.42 |
| Balance sheet total (assets) | 1 099.47 | 1 517.48 | 1 193.28 | 1 475.14 | 1 470.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 55.30 | 57.20 | 58.90 | 58.90 |
| Retained earnings | 644.67 | 760.73 | 1 034.81 | 849.02 | 1 073.75 |
| Profit of the financial year | 171.36 | 331.28 | - 126.89 | 283.63 | 167.26 |
| Shareholders equity total | 995.03 | 1 272.31 | 1 090.13 | 1 316.55 | 1 424.91 |
| Provisions | 2.06 | 10.31 | 2.34 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 13.02 | 34.11 | 34.33 | 94.93 | 1.65 |
| Current owed to participating | 0.77 | 0.77 | 0.77 | 1.44 | 1.44 |
| Short-term deferred tax liabilities | 47.25 | 26.28 | 36.48 | 2.77 | |
| Other non-interest bearing current liabilities | 41.34 | 173.70 | 68.06 | 23.39 | 39.28 |
| Current liabilities total | 102.38 | 234.86 | 103.15 | 156.25 | 45.13 |
| Balance sheet total (liabilities) | 1 099.47 | 1 517.48 | 1 193.28 | 1 475.14 | 1 470.04 |
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.