FONDEN LANGELANDS ELFORSYNING — Credit Rating and Financial Key Figures
CVR number: 80000316
Spodsbjergvej 141, 5900 Rudkøbing
lef@lef.dk
tel: 62511055
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 12 482.03 | 12 873.49 | 12 438.78 | 13 842.31 | 14 988.73 |
Other operating income | 395.94 | ||||
Costs of manufacturing | -3 515.95 | -3 609.87 | -3 413.73 | -3 911.37 | -4 401.34 |
Gross profit | 8 966.07 | 9 263.62 | 9 025.05 | 9 930.94 | 10 587.40 |
Costs of management | -9 425.60 | -10 118.00 | -12 679.04 | -11 674.75 | -12 022.20 |
Costs of distribution | -4 557.15 | -4 592.60 | -3 960.97 | -3 709.12 | -4 397.06 |
EBIT | -5 016.67 | -5 446.98 | -7 614.97 | -5 452.93 | -5 435.92 |
Other financial income | 23 228.94 | 13 000.68 | 16 143.69 | 5 059.22 | 18 437.68 |
Other financial expenses | -1.81 | - 117.55 | - 942.61 | -34 283.00 | - 733.63 |
Income from other inv. held as non-curr. assets | 4 981.97 | ||||
Net income from associates (fin.) | 2 035.57 | -1 617.93 | - 243.40 | -2 224.22 | 8 808.35 |
Pre-tax profit | 20 246.03 | 5 818.22 | 12 324.69 | -36 900.93 | 21 076.48 |
Income taxes | -3 809.54 | -1 412.66 | -2 594.31 | 866.00 | -25.61 |
Net earnings | 16 436.49 | 4 405.55 | 9 730.38 | -36 034.93 | 21 050.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 4 303.67 | 4 088.64 | 3 873.61 | 3 658.59 | 3 443.56 |
Machinery and equipment | 1 659.41 | 1 541.32 | 1 180.49 | 5 470.91 | 4 858.88 |
Advance payments and construction in progress | 69.97 | ||||
Tangible assets total | 5 963.08 | 5 629.96 | 5 054.11 | 9 129.50 | 8 372.41 |
Holdings in group member companies | 121 059.07 | 120 290.23 | 122 093.44 | 121 216.46 | 134 052.47 |
Investments total | 121 059.07 | 120 290.23 | 122 093.44 | 121 216.46 | 134 052.47 |
Non-current loans receivable | 2 251.05 | 2 251.05 | 50.00 | 50.00 | 50.00 |
Long term receivables total | 2 251.05 | 2 251.05 | 50.00 | 50.00 | 50.00 |
Raw materials and consumables | 222.80 | 263.80 | 181.10 | 359.30 | 359.30 |
Inventories total | 222.80 | 263.80 | 181.10 | 359.30 | 359.30 |
Current trade debtors | 145.54 | 172.22 | 71.55 | 262.99 | 327.43 |
Current amounts owed by group member comp. | 1 267.89 | 921.65 | 1 202.70 | 1 397.98 | 3 144.84 |
Prepayments and accrued income | 268.12 | 237.75 | 290.32 | 237.95 | 121.28 |
Current other receivables | 469.29 | 440.40 | 482.34 | 588.41 | 701.61 |
Current deferred tax assets | 945.84 | 764.61 | |||
Short term receivables total | 2 150.84 | 1 772.01 | 2 046.91 | 3 433.16 | 5 059.77 |
Other current investments | 221 982.52 | 227 676.65 | 233 424.83 | 194 113.74 | 201 586.72 |
Cash and bank deposits | 1 016.11 | 1 238.91 | 6 158.88 | 1 136.19 | 1 077.66 |
Cash and cash equivalents | 222 998.63 | 228 915.55 | 239 583.71 | 195 249.93 | 202 664.38 |
Balance sheet total (assets) | 354 645.47 | 359 122.60 | 369 009.26 | 329 438.35 | 350 558.33 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 6 548.75 | 6 548.75 | 6 548.75 | 6 548.75 | 100 000.00 |
Other restricted equity | 1 600.00 | 800.00 | 4 998.00 | 3 998.00 | 3 148.18 |
Retained earnings | 320 759.26 | 337 195.75 | 336 601.31 | 346 331.68 | 216 845.50 |
Profit of the financial year | 16 436.49 | 4 405.55 | 9 730.38 | -36 034.93 | 21 050.87 |
Shareholders equity total | 345 344.50 | 348 950.05 | 357 878.43 | 320 843.50 | 341 044.55 |
Provisions | 4 895.40 | 5 742.49 | 6 322.10 | 5 511.05 | 795.00 |
Non-current other liabilities | 329.90 | 948.78 | |||
Non-current liabilities total | 329.90 | 948.78 | |||
Current loans from credit institutions | 501.67 | 1 069.81 | 6 146.91 | ||
Current trade creditors | 247.86 | 632.90 | 2 087.67 | 532.84 | 917.35 |
Short-term deferred tax liabilities | 2 169.64 | 1 056.45 | 790.21 | ||
Other non-interest bearing current liabilities | 1 156.50 | 1 791.92 | 1 930.86 | 1 481.15 | 1 654.52 |
Current liabilities total | 4 075.67 | 3 481.27 | 4 808.73 | 3 083.80 | 8 718.78 |
Balance sheet total (liabilities) | 354 645.47 | 359 122.60 | 369 009.26 | 329 438.35 | 350 558.33 |
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.