LK DEVELOPMENT AF 2006 ApS
CVR number: 29398135
Platzvej 2, 7100 Vejle
laukierstein@hotmail.com
tel: 21600451
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 546.40 | 602.68 | 494.57 | 502.10 | 505.53 |
| Other operating expenses | - 228.13 | ||||
| Total depreciation | - 112.20 | - 139.16 | - 170.33 | - 101.38 | - 100.83 |
| EBIT | 434.20 | 463.52 | 96.11 | 400.72 | 404.70 |
| Other financial income | 101.98 | 10.65 | 108.35 | ||
| Other financial expenses | - 170.02 | - 198.05 | - 116.47 | - 152.70 | -84.84 |
| Net income from associates (fin.) | 239.69 | 443.18 | 650.76 | 1 006.55 | 60.36 |
| Pre-tax profit | 605.85 | 708.66 | 630.40 | 1 265.21 | 488.57 |
| Income taxes | -67.69 | -72.80 | -93.83 | -68.35 | - 107.63 |
| Net earnings | 538.16 | 635.86 | 536.57 | 1 196.86 | 380.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 8 183.97 | 8 068.18 | 4 361.40 | 4 388.20 | 4 571.53 |
| Tangible assets total | 8 183.97 | 8 068.18 | 4 361.40 | 4 388.20 | 4 571.53 |
| Participating interests | 729.70 | 884.20 | 1 086.00 | 1 063.01 | 482.09 |
| Investments total | 729.70 | 884.20 | 1 086.00 | 1 063.01 | 482.09 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.75 | 70.28 | 81.25 | 75.75 | 79.43 |
| Current owed by particip. interest comp. | 119.98 | 119.98 | |||
| Current deferred tax assets | 31.65 | ||||
| Short term receivables total | 3.75 | 70.28 | 81.25 | 227.37 | 199.41 |
| Other current investments | 899.37 | 702.25 | |||
| Cash and bank deposits | 149.44 | 369.31 | 132.59 | 95.83 | |
| Cash and cash equivalents | 149.44 | 369.31 | 1 031.97 | 798.08 | |
| Balance sheet total (assets) | 8 917.42 | 9 172.10 | 5 897.96 | 6 710.55 | 6 051.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 215.49 | 370.00 | 571.80 | 548.81 | |
| Retained earnings | 2 056.47 | 2 327.13 | 2 646.79 | 3 088.55 | 4 712.22 |
| Profit of the financial year | 538.16 | 635.86 | 536.57 | 1 196.86 | 380.94 |
| Shareholders equity total | 3 045.73 | 3 570.99 | 3 994.56 | 5 077.02 | 5 340.16 |
| Non-current loans from credit institutions | 2 584.44 | 2 222.29 | 1 318.22 | 1 086.73 | 256.98 |
| Non-current other liabilities | 59.01 | ||||
| Non-current liabilities total | 2 584.44 | 2 281.30 | 1 318.22 | 1 086.73 | 256.98 |
| Current loans from credit institutions | 371.49 | 371.49 | 247.22 | 237.02 | 13.43 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 22.50 |
| Current owed to participating | 2 631.80 | 2 656.13 | 3.08 | 34.55 | 28.14 |
| Short-term deferred tax liabilities | 25.69 | 51.80 | 13.83 | 69.69 | |
| Other non-interest bearing current liabilities | 243.27 | 185.12 | 129.88 | 73.46 | 132.14 |
| Accruals and deferred income | 40.28 | 176.16 | 186.79 | 188.05 | |
| Current liabilities total | 3 287.25 | 3 319.82 | 585.18 | 546.81 | 453.96 |
| Balance sheet total (liabilities) | 8 917.42 | 9 172.10 | 5 897.96 | 6 710.55 | 6 051.10 |
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.