LSP Logistik Service Partner ApS — Credit Rating and Financial Key Figures
CVR number: 38764497
Naverland 34, 2600 Glostrup
tel: 28261217
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 35 981.45 | 45 185.98 | 53 405.57 | 55 317.97 | 56 067.21 |
Employee benefit expenses | -31 116.21 | -37 696.91 | -47 348.69 | -51 114.86 | -52 283.99 |
Other operating expenses | -27.62 | - 148.49 | -10.83 | -82.45 | |
Total depreciation | -2 719.55 | -2 452.58 | -3 574.94 | -3 621.09 | -2 837.03 |
EBIT | 2 145.69 | 5 008.87 | 2 333.45 | 571.18 | 863.72 |
Other financial income | 3.87 | 12.17 | |||
Other financial expenses | - 822.48 | - 580.90 | - 550.71 | - 598.63 | - 325.80 |
Pre-tax profit | 1 327.08 | 4 427.97 | 1 782.75 | -27.44 | 550.09 |
Income taxes | - 386.41 | -1 006.82 | - 315.31 | 31.04 | - 317.45 |
Net earnings | 940.68 | 3 421.15 | 1 467.44 | 3.60 | 232.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 5 244.37 | 7 628.91 | 9 377.92 | 7 823.54 | 8 570.81 |
Tangible assets total | 5 244.37 | 7 628.91 | 9 377.92 | 7 823.54 | 8 570.81 |
Other receivables | 1 497.62 | 1 607.37 | 1 448.90 | 1 538.39 | 1 391.72 |
Investments total | 1 497.62 | 1 607.37 | 1 448.90 | 1 538.39 | 1 391.72 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 9 694.54 | 12 740.78 | 7 683.19 | 7 044.74 | 10 075.81 |
Prepayments and accrued income | 1 291.04 | 565.71 | 572.37 | 464.95 | 377.88 |
Current other receivables | 379.03 | 65.16 | 276.92 | 528.44 | 456.49 |
Short term receivables total | 11 364.61 | 13 371.65 | 8 532.48 | 8 038.12 | 10 910.18 |
Cash and bank deposits | 1 123.12 | 6 447.17 | 14 104.07 | 4 244.68 | 1 305.38 |
Cash and cash equivalents | 1 123.12 | 6 447.17 | 14 104.07 | 4 244.68 | 1 305.38 |
Balance sheet total (assets) | 19 229.72 | 29 055.10 | 33 463.37 | 21 644.73 | 22 178.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Asset revaluation reserve | 1 950.00 | ||||
Shares repurchased | 1 000.00 | ||||
Retained earnings | 315.16 | 1 255.84 | 2 676.99 | 4 144.43 | 4 148.03 |
Profit of the financial year | 940.68 | 3 421.15 | 1 467.44 | 3.60 | 232.64 |
Shareholders equity total | 2 305.84 | 4 726.99 | 4 194.43 | 4 198.03 | 6 380.68 |
Provisions | 18.58 | 85.20 | 117.52 | 86.48 | 777.92 |
Non-current leasing loans | 2 545.07 | 2 099.17 | 2 712.73 | 2 253.37 | 686.15 |
Non-current other liabilities | 2 489.76 | 6 202.67 | |||
Non-current deferred tax liabilities | 3 421.91 | 3 406.10 | |||
Non-current liabilities total | 2 545.07 | 4 588.93 | 8 915.40 | 5 675.28 | 4 092.25 |
Current loans from credit institutions | 2 423.00 | 2 430.00 | 4 884.62 | 5 275.32 | 2 054.22 |
Current trade creditors | 4 030.45 | 1 345.67 | 804.51 | 1 726.50 | 2 491.63 |
Current owed to group member | 400.00 | 958.26 | 365.88 | 664.54 | |
Short-term deferred tax liabilities | 958.26 | 940.20 | 282.99 | 176.00 | |
Other non-interest bearing current liabilities | 6 548.51 | 13 979.84 | 13 898.03 | 4 018.59 | 6 205.39 |
Current liabilities total | 14 360.22 | 19 653.98 | 20 236.02 | 11 684.95 | 10 927.23 |
Balance sheet total (liabilities) | 19 229.72 | 29 055.10 | 33 463.37 | 21 644.73 | 22 178.08 |
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.