LarNor ApS
CVR number: 40058575
Gundestedvej 2 A, 4330 Hvalsø
larsnorgaard@hotmail.com
tel: 22104527
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -31.57 | 1 435.48 | 1 073.69 | 72.05 |
| Employee benefit expenses | - 712.91 | - 616.52 | ||
| EBIT | -31.57 | 722.58 | 457.17 | 72.05 |
| Other financial income | 133.15 | 103.64 | 53.34 | |
| Other financial expenses | -2.92 | - 201.31 | ||
| Pre-tax profit | -31.57 | 855.72 | 557.89 | -75.92 |
| Income taxes | 6.40 | - 188.27 | - 122.73 | 0.01 |
| Net earnings | -25.16 | 667.45 | 435.16 | -75.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Prepayments and accrued income | 1.98 | 1.78 | ||
| Current other receivables | 1 766.34 | 1.33 | 1.68 | 14.00 |
| Current deferred tax assets | 6.40 | 11.00 | ||
| Short term receivables total | 1 772.74 | 3.31 | 3.45 | 25.00 |
| Other current investments | 165.89 | 694.78 | 793.57 | |
| Cash and bank deposits | 9.97 | 676.01 | 439.63 | 125.27 |
| Cash and cash equivalents | 9.97 | 841.91 | 1 134.41 | 918.84 |
| Balance sheet total (assets) | 1 782.71 | 845.21 | 1 137.87 | 943.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 60.00 | 56.50 | 58.90 | |
| Retained earnings | -85.16 | 525.79 | 902.05 | |
| Profit of the financial year | -25.16 | 667.45 | 435.16 | -75.91 |
| Shareholders equity total | 24.84 | 692.29 | 1 067.45 | 935.04 |
| Non-current liabilities total | ||||
| Current trade creditors | 6.00 | 10.17 | 8.50 | 8.75 |
| Current owed to participating | 1 751.88 | 6.58 | ||
| Short-term deferred tax liabilities | 5.87 | 22.75 | ||
| Other non-interest bearing current liabilities | 136.88 | 32.59 | 0.05 | |
| Current liabilities total | 1 757.88 | 152.92 | 70.42 | 8.80 |
| Balance sheet total (liabilities) | 1 782.71 | 845.21 | 1 137.87 | 943.84 |
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.