Laguna Consulting ApS
CVR number: 39194058
Hostrups Have 54, 1954 Frederiksberg C
rasmine_laguna@hotmail.com
tel: 31212984
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -0.79 | -98.34 | -85.50 | - 234.75 | - 248.34 |
| Total depreciation | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 |
| EBIT | -5.79 | - 103.34 | -90.50 | - 239.75 | - 253.34 |
| Other financial expenses | -0.01 | -0.03 | -0.19 | -31.98 | -2.04 |
| Pre-tax profit | -5.80 | - 103.36 | -90.69 | - 271.73 | - 255.38 |
| Income taxes | 1.28 | ||||
| Net earnings | -4.53 | - 103.36 | -90.69 | - 271.73 | - 255.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 30.00 | 25.00 | 20.00 | 15.00 | 10.00 |
| Intangible assets total | 30.00 | 25.00 | 20.00 | 15.00 | 10.00 |
| Tangible assets total | |||||
| Investments total | |||||
| Deferred tax assets | 1.28 | 1.28 | |||
| Long term receivables total | 1.28 | 1.28 | |||
| Finished products/goods | 20.60 | 132.43 | 184.24 | 127.37 | |
| Inventories total | 20.60 | 132.43 | 184.24 | 127.37 | |
| Current other receivables | 2.80 | ||||
| Short term receivables total | 2.80 | ||||
| Cash and bank deposits | 1.10 | 2.29 | 2.56 | ||
| Cash and cash equivalents | 1.10 | 2.29 | 2.56 | ||
| Balance sheet total (assets) | 52.98 | 161.00 | 204.24 | 144.93 | 12.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 50.00 | 50.00 | 50.00 | 50.00 | |
| Retained earnings | -54.35 | -58.88 | - 163.52 | - 254.20 | - 525.93 |
| Profit of the financial year | -4.53 | - 103.36 | -90.69 | - 271.73 | - 255.38 |
| Shareholders equity total | -8.88 | -62.24 | - 154.20 | - 425.93 | - 681.31 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5.22 | 0.20 | |||
| Current owed to participating | 57.96 | 137.88 | 258.40 | 457.84 | 611.91 |
| Other non-interest bearing current liabilities | 3.90 | 85.36 | 94.82 | 113.02 | 82.00 |
| Current liabilities total | 61.85 | 223.24 | 358.45 | 570.86 | 694.11 |
| Balance sheet total (liabilities) | 52.98 | 161.00 | 204.24 | 144.93 | 12.80 |
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.