Laila's Rengøring ApS — Credit Rating and Financial Key Figures
CVR number: 29623627
Højgårdsparken 59, 6800 Varde
tel: 25322710
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 764.00 | 457.00 | 581.00 | 623.00 | 654.39 |
| Employee benefit expenses | - 614.00 | - 448.00 | - 542.00 | - 535.00 | - 535.41 |
| Total depreciation | -16.00 | -4.00 | -5.00 | -9.25 | |
| EBIT | 134.00 | 9.00 | 35.00 | 83.00 | 109.74 |
| Other financial expenses | -2.00 | -2.00 | -2.00 | -4.00 | -4.41 |
| Pre-tax profit | 132.00 | 7.00 | 33.00 | 79.00 | 105.33 |
| Income taxes | -30.00 | -2.00 | -7.00 | -18.00 | -23.21 |
| Net earnings | 102.00 | 5.00 | 26.00 | 61.00 | 82.12 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 42.00 | 58.00 | 70.00 | 90.00 | 74.14 |
| Current other receivables | 143.00 | 15.00 | 12.00 | ||
| Current deferred tax assets | 56.00 | 11.00 | |||
| Short term receivables total | 42.00 | 114.00 | 224.00 | 105.00 | 86.14 |
| Other current investments | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Cash and bank deposits | 689.00 | 453.00 | 428.00 | 401.00 | 432.99 |
| Cash and cash equivalents | 690.00 | 454.00 | 429.00 | 402.00 | 433.99 |
| Balance sheet total (assets) | 732.00 | 568.00 | 653.00 | 507.00 | 520.13 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 111.00 | 113.00 | 60.00 | 117.80 |
| Retained earnings | 196.00 | 188.00 | 80.00 | 46.00 | -10.90 |
| Profit of the financial year | 102.00 | 5.00 | 26.00 | 61.00 | 82.12 |
| Shareholders equity total | 531.00 | 429.00 | 344.00 | 292.00 | 314.02 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.00 | 24.00 | 24.00 | 24.00 | 23.71 |
| Current owed to participating | 22.00 | 22.00 | 25.00 | 27.00 | 25.21 |
| Short-term deferred tax liabilities | 15.00 | 6.00 | 17.21 | ||
| Other non-interest bearing current liabilities | 140.00 | 93.00 | 260.00 | 158.00 | 139.99 |
| Current liabilities total | 201.00 | 139.00 | 309.00 | 215.00 | 206.11 |
| Balance sheet total (liabilities) | 732.00 | 568.00 | 653.00 | 507.00 | 520.13 |
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.