LÆSØ TØMMERHANDEL A/S
CVR number: 15731079
Vesterø Havnegade 70, Vesterø Havn 9940 Læsø
tel: 98499513
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 383.95 | 7 590.11 | 9 650.70 | 8 505.44 | 6 624.80 |
Employee benefit expenses | -4 482.73 | -5 202.69 | -6 187.38 | -5 346.39 | -5 032.79 |
Total depreciation | - 651.95 | - 659.38 | - 702.59 | - 860.82 | - 858.71 |
EBIT | 1 249.27 | 1 728.04 | 2 760.73 | 2 298.23 | 733.30 |
Other financial income | 121.12 | 174.86 | 170.50 | 15.90 | 18.23 |
Other financial expenses | - 358.70 | - 337.86 | - 315.87 | - 198.94 | - 357.08 |
Income from other inv. held as non-curr. assets | 18.92 | -6.82 | 31.13 | 27.28 | 5.17 |
Pre-tax profit | 1 030.61 | 1 558.22 | 2 646.49 | 2 142.48 | 399.62 |
Income taxes | - 228.17 | - 346.01 | - 577.46 | - 468.19 | -87.36 |
Net earnings | 802.44 | 1 212.22 | 2 069.03 | 1 674.28 | 312.26 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 8 662.86 | 8 379.74 | 9 459.35 | 9 190.45 | 8 758.80 |
Machinery and equipment | 1 358.55 | 1 152.93 | 1 824.42 | 1 898.71 | 2 236.57 |
Tangible assets total | 10 021.40 | 9 532.67 | 11 283.77 | 11 089.16 | 10 995.37 |
Investments total | |||||
Non-curr. owed by group member comp. | 1 651.36 | 1 651.36 | 1 651.36 | 1 651.36 | 1 651.36 |
Non-current loans receivable | 72.60 | 65.78 | 95.26 | 117.04 | 117.26 |
Long term receivables total | 1 723.96 | 1 717.14 | 1 746.62 | 1 768.40 | 1 768.62 |
Finished products/goods | 5 703.24 | 5 698.11 | 6 860.19 | 7 475.25 | 7 361.86 |
Inventories total | 5 703.24 | 5 698.11 | 6 860.19 | 7 475.25 | 7 361.86 |
Current trade debtors | 1 572.55 | 1 431.89 | 1 878.84 | 1 866.85 | 1 410.35 |
Current amounts owed by group member comp. | 668.71 | 504.53 | 164.07 | ||
Prepayments and accrued income | 15.76 | 22.81 | 23.51 | 24.17 | 33.02 |
Current other receivables | 10.78 | 48.59 | 23.96 | 34.56 | 257.14 |
Current deferred tax assets | 1.21 | 1.09 | |||
Short term receivables total | 1 599.09 | 2 172.00 | 2 430.84 | 2 090.86 | 1 701.59 |
Cash and bank deposits | 29.82 | 34.76 | 43.55 | 45.84 | 64.63 |
Cash and cash equivalents | 29.82 | 34.76 | 43.55 | 45.84 | 64.63 |
Balance sheet total (assets) | 19 077.51 | 19 154.68 | 22 364.98 | 22 469.51 | 21 892.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 1 000.00 | 1 000.00 | |||
Retained earnings | 2 557.74 | 3 360.18 | 3 572.39 | 4 641.43 | 6 315.71 |
Profit of the financial year | 802.44 | 1 212.22 | 2 069.03 | 1 674.28 | 312.26 |
Shareholders equity total | 4 360.18 | 5 572.39 | 7 641.43 | 8 315.71 | 7 627.97 |
Provisions | 870.16 | 922.28 | 1 115.25 | 1 119.85 | 1 132.66 |
Capital loans | 1 500.00 | 1 200.00 | 1 500.00 | 1 500.00 | 1 500.00 |
Non-current loans from credit institutions | 5 006.01 | 4 515.43 | 4 021.13 | 3 560.40 | 3 176.93 |
Non-current leasing loans | 485.10 | 281.31 | 170.06 | 286.86 | 666.27 |
Non-current other liabilities | 544.25 | 534.21 | 380.91 | 230.16 | 238.22 |
Non-current liabilities total | 7 535.36 | 6 530.95 | 6 072.09 | 5 577.42 | 5 581.41 |
Short-term capital loans | 300.00 | ||||
Current loans from credit institutions | 4 023.73 | 3 277.52 | 3 115.44 | 3 782.62 | 3 848.43 |
Current trade creditors | 679.54 | 450.91 | 1 154.37 | 655.06 | 612.76 |
Current owed to group member | 437.50 | 1 209.81 | 1 996.53 | ||
Short-term deferred tax liabilities | 122.43 | 293.88 | 384.13 | 463.59 | 74.55 |
Other non-interest bearing current liabilities | 1 048.61 | 1 806.74 | 2 882.26 | 1 345.45 | 1 017.76 |
Current liabilities total | 6 311.81 | 6 129.05 | 7 536.20 | 7 456.53 | 7 550.03 |
Balance sheet total (liabilities) | 19 077.51 | 19 154.68 | 22 364.98 | 22 469.51 | 21 892.07 |
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.