LOUILOUI ApS
CVR number: 34704325
Wiehesvej 7, 2900 Hellerup
Louilouiloui@gmail.com
tel: 21201872
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 87.08 | 70.93 | 126.40 | - 124.02 | 30.99 |
| EBIT | 87.08 | 70.93 | 126.40 | - 124.02 | 30.99 |
| Other financial expenses | -2.90 | -0.89 | -3.01 | -2.39 | 0.35 |
| Pre-tax profit | 84.18 | 70.05 | 123.39 | - 126.41 | 31.35 |
| Income taxes | -19.11 | -16.03 | -27.37 | 27.19 | -7.37 |
| Net earnings | 65.07 | 54.01 | 96.02 | -99.22 | 23.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 54.74 | 77.32 | |||
| Inventories total | 54.74 | 77.32 | |||
| Current trade debtors | 25.34 | 65.84 | 47.29 | 58.38 | 117.47 |
| Prepayments and accrued income | 36.00 | ||||
| Current other receivables | 100.00 | 600.00 | 600.00 | 647.92 | 671.85 |
| Current deferred tax assets | 37.19 | 29.81 | |||
| Short term receivables total | 125.34 | 665.84 | 683.29 | 743.49 | 819.14 |
| Other current investments | 5.16 | 5.25 | 5.12 | 5.63 | |
| Cash and bank deposits | 586.14 | 131.30 | 205.13 | 136.55 | 18.29 |
| Cash and cash equivalents | 586.14 | 136.46 | 210.38 | 141.67 | 23.92 |
| Balance sheet total (assets) | 711.48 | 802.30 | 893.67 | 939.89 | 920.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 545.55 | 610.62 | 664.63 | 760.65 | 661.43 |
| Profit of the financial year | 65.07 | 54.01 | 96.02 | -99.22 | 23.97 |
| Shareholders equity total | 690.62 | 744.63 | 840.65 | 741.43 | 765.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.00 | ||||
| Current trade creditors | 10.00 | 189.94 | 151.18 | ||
| Current owed to participating | 8.61 | ||||
| Short-term deferred tax liabilities | 0.70 | 0.74 | 14.09 | ||
| Other non-interest bearing current liabilities | 11.55 | 56.93 | 28.92 | 8.52 | 3.79 |
| Current liabilities total | 20.86 | 57.67 | 53.02 | 198.46 | 154.97 |
| Balance sheet total (liabilities) | 711.48 | 802.30 | 893.67 | 939.89 | 920.37 |
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.