Levehuse Holding ApS — Credit Rating and Financial Key Figures
CVR number: 38247646
Poul Larsens Vej 10 A, 8600 Silkeborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 21 270.79 | 19 696.88 | 33 168.97 | 31 035.38 | 9 573.97 |
Employee benefit expenses | -10 151.79 | -13 379.70 | -20 712.80 | -23 831.37 | -11 757.64 |
Other operating expenses | -8.49 | ||||
Total depreciation | - 154.22 | - 288.86 | -1 087.20 | - 458.28 | - 410.11 |
EBIT | 10 956.28 | 6 028.31 | 11 368.97 | 6 745.73 | -2 593.77 |
Other financial income | 117.71 | 9.37 | |||
Other financial expenses | - 547.95 | -1 277.55 | -1 624.70 | -1 061.20 | -1 461.01 |
Net income from associates (fin.) | -1 500.00 | ||||
Pre-tax profit | 10 408.33 | 4 750.76 | 9 861.97 | 5 693.90 | -5 554.78 |
Income taxes | -2 305.06 | -1 167.14 | -2 140.98 | - 796.94 | 858.05 |
Net earnings | 8 103.27 | 3 583.62 | 7 720.99 | 4 896.97 | -4 696.74 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 743.03 | 1 556.12 | 1 555.41 | 1 380.50 | 882.87 |
Advance payments and construction in progress | 526.50 | 73.56 | |||
Tangible assets total | 743.03 | 1 556.12 | 2 081.91 | 1 454.06 | 882.87 |
Participating interests | 2 500.00 | 2 500.00 | 1 000.00 | ||
Other receivables | 221.67 | 221.67 | 221.67 | 221.67 | 221.67 |
Investments total | 221.67 | 221.67 | 2 721.67 | 2 721.67 | 1 221.67 |
Long term receivables total | |||||
Semifinished products | 22 528.10 | 86 999.91 | 53 937.52 | 40 716.21 | 40 962.26 |
Finished products/goods | 20 870.32 | 2 465.91 | 6 885.17 | ||
Inventories total | 43 398.42 | 86 999.91 | 53 937.52 | 43 182.12 | 47 847.43 |
Current trade debtors | 3 012.00 | 6 208.88 | 12 090.92 | 2 762.49 | 1 310.05 |
Current owed by particip. interest comp. | 200.00 | ||||
Prepayments and accrued income | 136.89 | 91.89 | 464.31 | 484.47 | 264.97 |
Current other receivables | 6 447.52 | 5 655.20 | 10 788.64 | 2 509.84 | 130.00 |
Current deferred tax assets | 359.53 | ||||
Short term receivables total | 9 596.41 | 11 955.97 | 23 343.87 | 5 756.80 | 2 264.55 |
Cash and bank deposits | 2 795.41 | 2 024.65 | 174.46 | 3 518.11 | 717.89 |
Cash and cash equivalents | 2 795.41 | 2 024.65 | 174.46 | 3 518.11 | 717.89 |
Balance sheet total (assets) | 56 754.94 | 102 758.32 | 82 259.43 | 56 632.75 | 52 934.41 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 40.00 |
Retained earnings | 4 450.00 | 6 443.86 | 10 027.48 | 17 748.47 | 19 655.44 |
Profit of the financial year | 8 103.27 | 3 583.62 | 7 720.99 | 4 896.97 | -4 696.74 |
Shareholders equity total | 12 603.27 | 10 077.48 | 17 798.47 | 22 695.44 | 14 998.71 |
Provisions | 1 464.87 | 508.30 | 1 148.96 | 2 265.90 | 729.24 |
Capital loans | 5 000.00 | 4 000.00 | |||
Non-current loans from credit institutions | 11 210.96 | 9 900.00 | 1 842.86 | 3 992.86 | 3 876.36 |
Non-current deferred tax liabilities | 861.47 | 1 727.77 | 1 239.95 | 705.17 | |
Non-current liabilities total | 12 072.42 | 11 627.77 | 8 082.81 | 3 992.86 | 8 581.52 |
Current loans from credit institutions | 4 019.69 | 17 363.43 | 5 770.05 | 4 670.79 | 18 998.24 |
Advances received | 915.20 | 1 166.89 | |||
Current trade creditors | 14 977.34 | 36 853.76 | 24 060.20 | 16 797.08 | 7 046.92 |
Short-term deferred tax liabilities | 1 604.65 | 861.47 | 1 613.14 | 683.95 | |
Other non-interest bearing current liabilities | 10 012.70 | 24 550.90 | 22 618.90 | 5 526.72 | 2 579.78 |
Current liabilities total | 30 614.38 | 80 544.76 | 55 229.18 | 27 678.55 | 28 624.94 |
Balance sheet total (liabilities) | 56 754.94 | 102 758.32 | 82 259.43 | 56 632.75 | 52 934.41 |
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.