LAUF DESIGN ApS
CVR number: 29685525
Ole Suhrs Gade 13, 1354 København K
najalauf@gmail.com
tel: 20286080
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 24.05 | -2.00 | 109.91 | -3.50 | 37.20 |
| Employee benefit expenses | -20.35 | ||||
| EBIT | 24.05 | -2.00 | 89.56 | -3.50 | 37.20 |
| Other financial expenses | -2.25 | -2.53 | -2.14 | -1.75 | -1.50 |
| Pre-tax profit | 21.80 | -4.53 | 87.42 | -5.25 | 35.70 |
| Income taxes | -4.84 | -18.30 | -7.00 | ||
| Net earnings | 16.96 | -4.53 | 69.11 | -5.25 | 28.69 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 40.00 | ||||
| Current other receivables | 0.06 | ||||
| Short term receivables total | 0.06 | 40.00 | |||
| Cash and bank deposits | 1.18 | 28.72 | 8.57 | 3.87 | |
| Cash and cash equivalents | 1.18 | 28.72 | 8.57 | 3.87 | |
| Balance sheet total (assets) | 1.18 | 0.06 | 28.72 | 8.57 | 43.87 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 227.89 | - 210.93 | - 215.46 | - 146.34 | - 151.59 |
| Profit of the financial year | 16.96 | -4.53 | 69.11 | -5.25 | 28.69 |
| Shareholders equity total | -85.93 | -90.45 | -21.34 | -26.59 | 2.10 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.41 | ||||
| Current trade creditors | 2.50 | 2.50 | 30.29 | 2.80 | 2.80 |
| Current owed to participating | 82.58 | 1.47 | 12.97 | 12.97 | |
| Short-term deferred tax liabilities | 4.84 | 18.30 | 5.00 | ||
| Other non-interest bearing current liabilities | 79.77 | 5.02 | 0.00 | 19.39 | 20.99 |
| Current liabilities total | 87.11 | 90.52 | 50.06 | 35.16 | 41.76 |
| Balance sheet total (liabilities) | 1.18 | 0.06 | 28.72 | 8.57 | 43.87 |
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.