VINTHER LAURSEN ApS
CVR number: 31420245
Østre Havnegade 40, 9000 Aalborg
jan@bones.dk
tel: 20234348
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14.29 | 38.69 | 39.98 | 111.93 | -8.35 |
| Employee benefit expenses | - 684.17 | - 110.00 | -35.00 | -80.00 | |
| EBIT | - 669.88 | -71.31 | 39.98 | 76.93 | -88.35 |
| Other financial income | 0.71 | 1.11 | 2.61 | 6.58 | |
| Other financial expenses | -4.55 | -0.13 | -1.38 | -0.62 | -0.80 |
| Pre-tax profit | - 674.43 | -70.73 | 39.71 | 78.92 | -82.57 |
| Net earnings | - 674.43 | -70.73 | 39.71 | 78.92 | -82.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 122.42 | 2.29 | 43.81 | 146.67 | 153.25 |
| Current other receivables | 1.50 | 5.59 | |||
| Short term receivables total | 122.42 | 2.29 | 45.31 | 146.67 | 158.84 |
| Cash and bank deposits | 52.01 | 71.50 | 58.75 | 37.69 | 20.75 |
| Cash and cash equivalents | 52.01 | 71.50 | 58.75 | 37.69 | 20.75 |
| Balance sheet total (assets) | 174.42 | 73.79 | 104.05 | 184.35 | 179.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 675.18 | 0.74 | -69.99 | -30.28 | 48.64 |
| Profit of the financial year | - 674.43 | -70.73 | 39.71 | 78.92 | -82.57 |
| Shareholders equity total | 125.74 | 55.01 | 94.72 | 173.64 | 91.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.75 | 7.00 | 6.00 | 6.50 | 6.00 |
| Other non-interest bearing current liabilities | 39.93 | 11.78 | 3.34 | 4.21 | 82.53 |
| Current liabilities total | 48.68 | 18.78 | 9.34 | 10.71 | 88.53 |
| Balance sheet total (liabilities) | 174.42 | 73.79 | 104.05 | 184.35 | 179.60 |
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.