LEANDER A/S
CVR number: 27550479
Georg Jensens Vej 8, 8600 Silkeborg
bhj@leander.com
tel: 86869088
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 624.21 | 10 836.18 | 16 694.53 | 10 051.29 | 7 045.77 |
| Employee benefit expenses | -7 179.75 | -7 740.70 | -7 946.85 | -8 472.43 | -9 050.82 |
| Total depreciation | - 311.23 | - 356.50 | - 483.67 | -1 018.13 | -1 232.20 |
| EBIT | -1 866.77 | 2 738.99 | 8 264.00 | 560.74 | -3 237.25 |
| Other financial income | 17.45 | 19.57 | 17.52 | 25.86 | 1.97 |
| Other financial expenses | - 245.13 | - 320.14 | - 247.77 | - 373.23 | - 719.30 |
| Pre-tax profit | -2 094.46 | 2 438.42 | 8 033.76 | 213.36 | -3 954.58 |
| Income taxes | 457.60 | - 538.13 | -1 768.70 | -49.92 | |
| Net earnings | -1 636.86 | 1 900.29 | 6 265.05 | 163.44 | -3 954.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 728.94 | 639.75 | 410.56 | ||
| Intangible rights | 503.59 | 2 682.60 | |||
| Intangible assets total | 728.94 | 639.75 | 410.56 | 503.59 | 2 682.60 |
| Buildings | 25.00 | ||||
| Machinery and equipment | 379.78 | 430.54 | 2 320.40 | 1 818.28 | 1 099.67 |
| Advance payments and construction in progress | 830.72 | 984.99 | |||
| Tangible assets total | 1 210.50 | 1 415.54 | 2 320.40 | 1 818.28 | 1 124.68 |
| Other receivables | 450.40 | 450.40 | 1 046.33 | 1 200.69 | 1 430.03 |
| Investments total | 450.40 | 450.40 | 1 046.33 | 1 200.69 | 1 430.03 |
| Long term receivables total | |||||
| Finished products/goods | 8 690.21 | 8 165.13 | 12 933.57 | 17 806.88 | 13 608.24 |
| Advance payments | 401.23 | 605.91 | 939.29 | 501.47 | 618.06 |
| Inventories total | 9 091.44 | 8 771.03 | 13 872.86 | 18 308.35 | 14 226.30 |
| Current trade debtors | 4 270.99 | 6 392.12 | 5 397.57 | 3 600.52 | 5 266.94 |
| Current amounts owed by group member comp. | 643.84 | 457.13 | 583.36 | ||
| Prepayments and accrued income | 332.11 | 380.35 | 368.13 | 211.29 | 486.45 |
| Current other receivables | 603.03 | 702.01 | 1 029.61 | 600.07 | 411.72 |
| Current deferred tax assets | 382.59 | 186.93 | 186.93 | ||
| Short term receivables total | 6 232.56 | 7 931.61 | 7 378.67 | 4 598.81 | 6 352.05 |
| Cash and bank deposits | 845.52 | 120.80 | 2 009.99 | 583.07 | 101.58 |
| Cash and cash equivalents | 845.52 | 120.80 | 2 009.99 | 583.07 | 101.58 |
| Balance sheet total (assets) | 18 559.36 | 19 329.14 | 27 038.80 | 27 012.81 | 25 917.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Other reserves | 568.57 | 499.00 | 320.23 | ||
| Retained earnings | 5 647.76 | 4 080.47 | 6 159.53 | 12 744.81 | 12 908.26 |
| Profit of the financial year | -1 636.86 | 1 900.29 | 6 265.05 | 163.44 | -3 954.58 |
| Shareholders equity total | 5 084.47 | 6 984.76 | 13 249.81 | 13 413.26 | 9 458.68 |
| Provisions | 94.87 | 134.31 | |||
| Non-current other liabilities | 538.87 | 365.48 | |||
| Non-current deferred tax liabilities | 332.23 | 332.23 | |||
| Non-current liabilities total | 538.87 | 365.48 | 332.23 | 332.23 | |
| Current loans from credit institutions | 7 098.14 | 6 421.85 | 6 318.61 | 10 042.89 | 11 912.12 |
| Advances received | 30.02 | 297.52 | 104.87 | 166.94 | 120.89 |
| Current trade creditors | 3 888.30 | 2 869.03 | 5 177.43 | 2 436.12 | 3 435.58 |
| Current owed to group member | 1 461.57 | 942.23 | 472.26 | ||
| Short-term deferred tax liabilities | 257.55 | 729.27 | 371.15 | ||
| Other non-interest bearing current liabilities | 996.86 | 922.46 | 486.76 | 250.22 | 657.71 |
| Current liabilities total | 13 474.89 | 11 710.64 | 13 289.20 | 13 267.32 | 16 126.31 |
| Balance sheet total (liabilities) | 18 559.36 | 19 329.14 | 27 038.80 | 27 012.81 | 25 917.22 |
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.