L & B CONSULTING ApS
CVR number: 33959990
Søfronten 23, 4736 Karrebæksminde
info@l-bconsulting.com
tel: 31458680
www.l-bconsulting.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 389.48 | 105.99 | 281.99 | 467.16 | 415.01 |
| Employee benefit expenses | - 287.00 | - 273.00 | - 256.00 | - 360.00 | - 621.25 |
| EBIT | 102.48 | - 167.01 | 25.99 | 107.16 | - 206.24 |
| Other financial income | 12.19 | 8.87 | |||
| Other financial expenses | -0.16 | -7.50 | -5.72 | -10.41 | |
| Pre-tax profit | 102.32 | - 174.51 | 20.27 | 108.94 | - 197.38 |
| Income taxes | -22.55 | 40.12 | -4.73 | -24.23 | 41.40 |
| Net earnings | 79.77 | - 134.39 | 15.54 | 84.71 | - 155.98 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 115.28 | 36.99 | |||
| Current owed by particip. interest comp. | 175.00 | ||||
| Current other receivables | 4.12 | 5.00 | 28.86 | ||
| Current deferred tax assets | 36.90 | 32.18 | 12.95 | 54.35 | |
| Short term receivables total | 41.02 | 322.46 | 17.95 | 120.19 | |
| Other current investments | 1.05 | ||||
| Cash and bank deposits | 994.80 | 779.20 | 492.20 | 953.91 | 631.51 |
| Cash and cash equivalents | 994.80 | 779.20 | 492.20 | 953.91 | 632.56 |
| Balance sheet total (assets) | 994.80 | 820.22 | 814.66 | 971.86 | 752.75 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 10.00 | 10.00 | 10.00 | 10.00 | |
| Retained earnings | 766.25 | 836.03 | 691.63 | 697.17 | 781.89 |
| Profit of the financial year | 79.77 | - 134.39 | 15.54 | 84.71 | - 155.98 |
| Shareholders equity total | 936.03 | 791.63 | 797.17 | 871.89 | 705.91 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 6.77 | 13.08 | |||
| Other non-interest bearing current liabilities | 52.00 | 15.51 | 17.48 | 99.97 | 46.84 |
| Current liabilities total | 58.78 | 28.59 | 17.48 | 99.97 | 46.84 |
| Balance sheet total (liabilities) | 994.80 | 820.22 | 814.66 | 971.86 | 752.75 |
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.