Larsen Mobility ApS — Credit Rating and Financial Key Figures
CVR number: 37269336
Birkmosevej 7, Rindum 6950 Ringkøbing
jakob@larsenautoindretning.dk
tel: 97330095
www.larsenautoindretning.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 193.10 | 212.86 | 270.13 | 225.27 | 171.11 |
| EBIT | 193.10 | 212.86 | 270.13 | 225.27 | 171.11 |
| Other financial income | 7.96 | 10.85 | 16.28 | 18.82 | 24.66 |
| Other financial expenses | -4.78 | -3.98 | -4.89 | -5.66 | -8.16 |
| Pre-tax profit | 196.28 | 219.72 | 281.52 | 238.43 | 187.60 |
| Income taxes | -40.29 | -48.34 | -61.93 | -52.45 | -41.56 |
| Net earnings | 155.99 | 171.39 | 219.59 | 185.98 | 146.05 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 238.89 | 392.45 | 248.85 | 652.33 | 581.44 |
| Advance payments | 239.92 | ||||
| Inventories total | 238.89 | 392.45 | 248.85 | 652.33 | 821.37 |
| Current trade debtors | 65.00 | 41.33 | 23.83 | 80.64 | 33.58 |
| Current amounts owed by group member comp. | 597.25 | 598.88 | 894.38 | 801.56 | 946.88 |
| Current other receivables | 0.25 | 0.44 | 0.44 | ||
| Short term receivables total | 662.51 | 640.64 | 918.22 | 882.19 | 980.90 |
| Cash and bank deposits | 104.36 | 244.92 | 142.55 | 6.66 | |
| Cash and cash equivalents | 104.36 | 244.92 | 142.55 | 6.66 | |
| Balance sheet total (assets) | 901.40 | 1 137.46 | 1 411.99 | 1 677.08 | 1 808.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 495.08 | 651.07 | 822.45 | 1 042.04 | 1 228.02 |
| Profit of the financial year | 155.99 | 171.39 | 219.59 | 185.98 | 146.05 |
| Shareholders equity total | 701.07 | 872.45 | 1 092.04 | 1 278.02 | 1 424.06 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.86 | ||||
| Advances received | 7.50 | ||||
| Current trade creditors | 15.35 | 9.75 | 8.43 | 7.50 | 8.83 |
| Current owed to participating | 190.84 | 243.30 | 250.60 | ||
| Current owed to group member | 62.91 | 138.76 | |||
| Short-term deferred tax liabilities | 73.61 | 48.34 | 61.93 | 65.74 | 38.40 |
| Other non-interest bearing current liabilities | 47.61 | 68.16 | 58.75 | 82.52 | 79.53 |
| Current liabilities total | 200.33 | 265.00 | 319.95 | 399.06 | 384.86 |
| Balance sheet total (liabilities) | 901.40 | 1 137.46 | 1 411.99 | 1 677.08 | 1 808.92 |
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.