LEO RASMUSSEN AUTOMOBILER A/S
CVR number: 14055908
Smedeskovvej 34, 8464 Galten
hr@leo-rasmussen.dk
tel: 86944444
www.leo-rasmussen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 905.51 | 8 533.05 | 6 853.44 | 8 956.57 | 8 826.81 |
| Employee benefit expenses | -4 104.51 | -4 414.79 | -4 764.52 | -5 120.73 | -5 490.36 |
| Other operating expenses | - 106.30 | ||||
| Total depreciation | - 648.07 | - 718.79 | - 614.90 | - 480.07 | - 538.77 |
| EBIT | 4 152.93 | 3 399.47 | 1 474.02 | 3 355.77 | 2 691.38 |
| Other financial income | 581.41 | 470.93 | 248.97 | 26.80 | 19.15 |
| Other financial expenses | -34.24 | -70.09 | -61.60 | -46.37 | -0.20 |
| Pre-tax profit | 4 700.09 | 3 800.32 | 1 661.38 | 3 336.20 | 2 710.33 |
| Income taxes | -1 027.74 | - 837.88 | - 366.66 | - 738.41 | - 614.20 |
| Net earnings | 3 672.35 | 2 962.43 | 1 294.72 | 2 597.80 | 2 096.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 216.74 | 3 116.99 | 3 017.24 | 2 917.49 | 2 817.74 |
| Buildings | 255.43 | 862.42 | 811.81 | 987.13 | 1 061.48 |
| Machinery and equipment | 1 364.93 | 1 095.37 | 782.91 | 576.67 | 760.23 |
| Tangible assets total | 4 837.10 | 5 074.78 | 4 611.96 | 4 481.29 | 4 639.46 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 49.18 | 37.35 | 33.11 | 90.28 | 60.86 |
| Finished products/goods | 3 328.87 | 3 416.04 | 3 277.48 | 4 046.95 | 4 281.05 |
| Inventories total | 3 378.05 | 3 453.40 | 3 310.59 | 4 137.22 | 4 341.91 |
| Current trade debtors | 2 111.41 | 1 286.85 | 1 785.79 | 1 500.08 | 1 988.23 |
| Current amounts owed by group member comp. | 2 804.34 | 2 804.34 | 82.23 | ||
| Prepayments and accrued income | 29.28 | 68.72 | 19.41 | 25.67 | |
| Current other receivables | 15 962.63 | 7 598.66 | 1 879.02 | 1 964.09 | 1 870.43 |
| Current deferred tax assets | 1.95 | 26.20 | |||
| Short term receivables total | 20 907.66 | 11 758.56 | 3 766.45 | 3 466.13 | 3 910.53 |
| Cash and bank deposits | 8 827.42 | 11 376.07 | 5 265.94 | 7 405.33 | 6 079.88 |
| Cash and cash equivalents | 8 827.42 | 11 376.07 | 5 265.94 | 7 405.33 | 6 079.88 |
| Balance sheet total (assets) | 37 950.23 | 31 662.81 | 16 954.95 | 19 489.97 | 18 971.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 803.56 | 1 803.56 | 1 803.56 | 1 803.56 | 1 803.56 |
| Shares repurchased | 10 000.00 | 6 000.00 | 3 000.00 | 6 000.00 | |
| Other reserves | 15 350.62 | 5 690.14 | 57.51 | ||
| Retained earnings | 4 673.89 | 12 006.72 | 12 201.78 | 10 554.01 | 7 151.81 |
| Profit of the financial year | 3 672.35 | 2 962.43 | 1 294.72 | 2 597.80 | 2 096.13 |
| Shareholders equity total | 35 500.42 | 28 462.85 | 15 357.57 | 17 955.37 | 17 051.49 |
| Provisions | 40.55 | 27.66 | 8.64 | ||
| Non-current other liabilities | 154.21 | 303.40 | |||
| Non-current liabilities total | 154.21 | 303.40 | |||
| Current trade creditors | 175.36 | 154.35 | 189.03 | 203.25 | 282.74 |
| Short-term deferred tax liabilities | 1 050.40 | 850.76 | 275.69 | 248.99 | 268.45 |
| Other non-interest bearing current liabilities | 1 022.30 | 1 856.78 | 1 117.03 | 1 075.86 | 1 362.60 |
| Accruals and deferred income | 7.00 | 7.00 | 7.00 | 6.50 | 6.50 |
| Current liabilities total | 2 255.06 | 2 868.89 | 1 588.74 | 1 534.60 | 1 920.29 |
| Balance sheet total (liabilities) | 37 950.23 | 31 662.81 | 16 954.95 | 19 489.97 | 18 971.78 |
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.