Ad Lucem ApS — Credit Rating and Financial Key Figures
CVR number: 39498308
Berggreensgade 4, 2100 København Ø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 949.74 | 1 283.62 | 1 302.23 | 1 690.52 | 1 392.38 |
| Employee benefit expenses | - 751.70 | - 793.81 | - 586.33 | -1 114.44 | - 784.48 |
| Total depreciation | -2.02 | -4.85 | -4.85 | -4.85 | -0.83 |
| EBIT | 196.02 | 484.96 | 711.06 | 571.24 | 607.07 |
| Other financial expenses | -0.01 | -4.66 | -6.24 | -0.04 | 0.01 |
| Pre-tax profit | 196.01 | 480.30 | 704.82 | 571.20 | 607.09 |
| Income taxes | -45.92 | - 108.17 | - 161.70 | - 126.68 | - 134.15 |
| Net earnings | 150.09 | 372.13 | 543.12 | 444.53 | 472.94 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 17.36 | 12.52 | 130.95 | 391.34 | 537.48 |
| Tangible assets total | 17.36 | 12.52 | 130.95 | 391.34 | 537.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 216.00 | 291.69 | 338.88 | 695.37 | 371.25 |
| Current amounts owed by group member comp. | 400.00 | 244.97 | 242.67 | ||
| Short term receivables total | 616.00 | 291.69 | 583.84 | 938.04 | 371.25 |
| Cash and bank deposits | 671.00 | 715.01 | 783.98 | 413.88 | 1 203.71 |
| Cash and cash equivalents | 671.00 | 715.01 | 783.98 | 413.88 | 1 203.71 |
| Balance sheet total (assets) | 1 304.37 | 1 019.21 | 1 498.78 | 1 743.26 | 2 112.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 600.00 | 500.00 | 122.00 | 135.00 | |
| Retained earnings | 93.10 | 243.11 | 115.23 | 536.35 | 845.87 |
| Profit of the financial year | 150.09 | 372.13 | 543.12 | 444.53 | 472.94 |
| Shareholders equity total | 893.19 | 665.23 | 1 208.35 | 1 152.88 | 1 503.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.52 | 9.46 | 19.81 | 31.23 | 25.83 |
| Current owed to participating | 8.82 | 6.13 | 0.67 | 12.02 | |
| Current owed to group member | 46.86 | 6.01 | |||
| Short-term deferred tax liabilities | 46.86 | 108.17 | 161.70 | 126.68 | 134.15 |
| Other non-interest bearing current liabilities | 342.97 | 183.36 | 108.26 | 432.48 | 430.62 |
| Current liabilities total | 411.17 | 353.98 | 290.43 | 590.39 | 608.63 |
| Balance sheet total (liabilities) | 1 304.37 | 1 019.21 | 1 498.78 | 1 743.26 | 2 112.44 |
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.