Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Lars Larsen Group A/S — Credit Rating and Financial Key Figures
CVR number: 86001519
Randersvej 2 C, 8600 Silkeborg
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 39 090.00 | 44 017.00 | 45 359.00 | 48 077.00 | 53 091.00 |
| Other operating income | 45.00 | 55.00 | |||
| Costs of manufacturing | -22 005.00 | -23 698.00 | |||
| External services | -11 356.00 | -12 271.00 | |||
| Gross profit | 39 090.00 | 44 017.00 | 45 359.00 | 14 761.00 | 17 177.00 |
| Employee benefit expenses | -9 023.00 | -10 308.00 | |||
| Other operating expenses | - 161.00 | -93.00 | |||
| Total depreciation | -1 836.00 | -2 458.00 | |||
| EBIT | 4 882.00 | 4 945.00 | 3 712.00 | 3 741.00 | 4 318.00 |
| Other financial income | 1 396.00 | 297.00 | |||
| Other financial expenses | - 613.00 | - 440.00 | |||
| Income from other inv. held as non-curr. assets | 41.00 | 103.00 | |||
| Net income from associates (fin.) | -30.00 | - 258.00 | |||
| Pre-tax profit | 6 450.00 | 4 307.00 | 3 441.00 | 4 535.00 | 4 020.00 |
| Income taxes | -1 308.00 | - 830.00 | - 741.00 | - 979.00 | -1 066.00 |
| Net earnings | 5 142.00 | 3 477.00 | 2 700.00 | 3 556.00 | 2 954.00 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 207.00 | 188.00 | |||
| Goodwill | 1 248.00 | 423.00 | |||
| Intangible assets total | 1 455.00 | 611.00 | |||
| Land and waters | 7 394.00 | 7 160.00 | |||
| Buildings | 2 291.00 | 2 353.00 | |||
| Machinery and equipment | 2 997.00 | 2 898.00 | |||
| Advance payments and construction in progress | 1 164.00 | 1 823.00 | |||
| Tangible assets total | 13 846.00 | 14 234.00 | |||
| Participating interests | 1 364.00 | 650.00 | |||
| Investments total | 42 686.00 | 48 590.00 | 48 819.00 | 1 509.00 | 808.00 |
| Non-current loans receivable | 2 908.00 | 4 248.00 | |||
| Long term receivables total | 2 908.00 | 4 248.00 | |||
| Finished products/goods | 12 890.00 | 13 746.00 | |||
| Inventories total | 12 890.00 | 13 746.00 | |||
| Current trade debtors | 926.00 | 788.00 | |||
| Current owed by particip. interest comp. | 138.00 | 83.00 | |||
| Prepayments and accrued income | 279.00 | 301.00 | |||
| Current other receivables | 1 285.00 | 1 457.00 | |||
| Current deferred tax assets | 1 141.00 | 889.00 | |||
| Short term receivables total | 3 769.00 | 3 518.00 | |||
| Other current investments | 11 733.00 | 13 045.00 | |||
| Cash and bank deposits | 3 006.00 | 4 548.00 | |||
| Cash and cash equivalents | 14 739.00 | 17 593.00 | |||
| Balance sheet total (assets) | 42 686.00 | 48 590.00 | 48 819.00 | 51 116.00 | 54 758.00 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 30 700.00 | 32 543.00 | 30 554.00 | 75.00 | 75.00 |
| Shares repurchased | 1 564.00 | 1 183.00 | |||
| Other reserves | 2.00 | 27.00 | |||
| Retained earnings | -5 142.00 | -3 477.00 | -2 700.00 | 32 307.00 | 34 720.00 |
| Profit of the financial year | 5 142.00 | 3 477.00 | 2 700.00 | 3 556.00 | 2 954.00 |
| Minority interest (BS) | 12.00 | 1.00 | |||
| Shareholders equity total | 30 700.00 | 32 543.00 | 30 554.00 | 37 516.00 | 38 960.00 |
| Provisions | 131.00 | 114.00 | |||
| Non-current loans from credit institutions | 4 713.00 | 6 061.00 | |||
| Non-current liabilities total | 4 713.00 | 6 061.00 | |||
| Current loans from credit institutions | 2 182.00 | 2 153.00 | |||
| Advances received | 346.00 | 431.00 | |||
| Current trade creditors | 2 345.00 | 2 601.00 | |||
| Short-term deferred tax liabilities | 457.00 | 628.00 | |||
| Other non-interest bearing current liabilities | 2 949.00 | 3 210.00 | |||
| Accruals and deferred income | 477.00 | 600.00 | |||
| Current liabilities total | 8 756.00 | 9 623.00 | |||
| Balance sheet total (liabilities) | 30 700.00 | 32 543.00 | 30 554.00 | 51 116.00 | 54 758.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.