Go´ bil Gørlev v. Brdr. Lauritsen ApS
CVR number: 15224339
Gørlev Landevej 4, 4281 Gørlev
tel: 59515259
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 930.63 | 149.49 | 64.91 | 1 139.08 | 992.13 |
| Employee benefit expenses | -2 198.72 | - 596.26 | |||
| Other operating expenses | - 126.32 | -41.62 | |||
| Total depreciation | -61.86 | -61.86 | -61.86 | - 157.66 | -87.86 |
| EBIT | 868.77 | 87.63 | 3.05 | -1 343.62 | 266.38 |
| Other financial income | 208.55 | 268.99 | 253.90 | 157.78 | 131.56 |
| Other financial expenses | -40.39 | -38.56 | -32.64 | -51.18 | -31.94 |
| Net income from associates (fin.) | - 887.15 | - 350.36 | - 456.37 | -75.68 | |
| Pre-tax profit | 149.78 | -32.29 | - 232.06 | -1 312.69 | 366.00 |
| Income taxes | - 248.28 | -85.32 | -67.74 | -21.90 | -5.11 |
| Net earnings | -98.49 | - 117.61 | - 299.80 | -1 334.60 | 360.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 251.49 | 1 189.64 | 1 127.78 | 4 302.52 | 2 319.25 |
| Machinery and equipment | 33.18 | 7.89 | |||
| Tangible assets total | 1 251.49 | 1 189.64 | 1 127.78 | 4 335.70 | 2 327.14 |
| Holdings in group member companies | 2 004.02 | 1 653.66 | 1 197.29 | ||
| Investments total | 2 004.02 | 1 653.66 | 1 197.29 | ||
| Non-curr. owed by group member comp. | 4 000.00 | 4 160.00 | 4 326.40 | ||
| Non-current loans receivable | 14.85 | 14.85 | |||
| Non-current other receivables | 200.00 | 200.00 | 200.00 | 218.00 | 218.00 |
| Long term receivables total | 4 200.00 | 4 360.00 | 4 526.40 | 232.85 | 232.85 |
| Finished products/goods | 150.00 | 1 301.76 | 1 217.06 | ||
| Inventories total | 150.00 | 1 301.76 | 1 217.06 | ||
| Current trade debtors | 2.00 | 10.53 | 1 787.29 | 1 334.85 | |
| Current amounts owed by group member comp. | 911.80 | 1 366.38 | 1 358.50 | ||
| Prepayments and accrued income | 12.11 | 4.50 | |||
| Current other receivables | 101.17 | 107.84 | 120.58 | 4 811.95 | 362.29 |
| Current deferred tax assets | 18.41 | 3.32 | 3.23 | 5.11 | |
| Short term receivables total | 1 031.38 | 1 479.55 | 1 492.83 | 6 616.46 | 1 701.64 |
| Cash and bank deposits | 523.99 | 5.73 | 1 714.73 | ||
| Cash and cash equivalents | 523.99 | 5.73 | 1 714.73 | ||
| Balance sheet total (assets) | 9 010.88 | 8 832.85 | 8 344.30 | 12 492.51 | 7 193.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 896.36 | 546.00 | 89.63 | ||
| Retained earnings | 6 700.27 | 6 839.13 | 7 063.50 | 6 735.52 | 5 278.93 |
| Profit of the financial year | -98.49 | - 117.61 | - 299.80 | -1 334.60 | 360.90 |
| Shareholders equity total | 7 758.74 | 7 530.53 | 7 117.73 | 5 668.73 | 5 911.82 |
| Non-current loans from credit institutions | 546.99 | 531.41 | 515.45 | 499.07 | 482.29 |
| Non-current advances received | 53.50 | 63.50 | 83.10 | 89.60 | 86.00 |
| Non-current other liabilities | 23.74 | 6.22 | 118.62 | 118.62 | |
| Non-current liabilities total | 624.23 | 601.13 | 598.55 | 707.29 | 686.90 |
| Current loans from credit institutions | 214.30 | 461.05 | 277.55 | 647.68 | 16.79 |
| Advances received | 4 629.01 | ||||
| Current trade creditors | 16.04 | 16.00 | 18.36 | 140.61 | 89.62 |
| Current owed to participating | 258.25 | 513.97 | 190.94 | ||
| Short-term deferred tax liabilities | 354.63 | 85.23 | 67.64 | 56.62 | |
| Other non-interest bearing current liabilities | 42.95 | 138.90 | 6.22 | 121.12 | 297.36 |
| Accruals and deferred income | 7.50 | ||||
| Current liabilities total | 627.91 | 701.18 | 628.03 | 6 116.50 | 594.70 |
| Balance sheet total (liabilities) | 9 010.88 | 8 832.85 | 8 344.30 | 12 492.51 | 7 193.43 |
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.