LUND ELMER SANDAGER ADVOKATPARTNERSELSKAB — Credit Rating and Financial Key Figures
CVR number: 32283934
Kalvebod Brygge 39-41, 1560 København V
info@les.dk
tel: 33300299
www.les.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 102 012.00 | 107 299.00 | 118 670.00 | 112 148.00 | 100 623.89 |
| Employee benefit expenses | -85 124.00 | -92 505.00 | -97 279.00 | -94 265.00 | -94 758.95 |
| Other operating expenses | -55.34 | ||||
| Total depreciation | - 782.00 | -1 003.00 | -1 000.00 | - 909.00 | -1 169.16 |
| EBIT | 16 106.00 | 13 791.00 | 20 391.00 | 16 974.00 | 4 640.44 |
| Other financial income | 52.00 | 247.00 | 396.00 | 274.00 | 833.54 |
| Other financial expenses | -3 213.00 | -3 891.00 | -4 612.00 | -4 586.00 | -4 207.11 |
| Pre-tax profit | 12 945.00 | 10 147.00 | 16 175.00 | 12 662.00 | 1 266.87 |
| Net earnings | 12 945.00 | 10 147.00 | 16 175.00 | 12 662.00 | 1 266.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 647.99 | ||||
| Intangible assets total | 2 647.99 | ||||
| Machinery and equipment | 2 704.00 | 2 679.00 | 2 061.00 | 3 518.00 | 3 030.86 |
| Tangible assets total | 2 704.00 | 2 679.00 | 2 061.00 | 3 518.00 | 3 030.86 |
| Other receivables | 1 361.00 | 1 032.00 | 3 317.00 | 3 441.00 | 3 603.24 |
| Investments total | 1 361.00 | 1 032.00 | 3 317.00 | 3 441.00 | 3 603.24 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 29 269.00 | 27 291.00 | 31 095.00 | 35 657.00 | 42 011.76 |
| Prepayments and accrued income | 1 972.00 | 164.00 | 1 682.00 | 388.00 | 514.72 |
| Current other receivables | 39 999.00 | 38 744.00 | 42 916.00 | 44 496.00 | 39 181.25 |
| Short term receivables total | 71 240.00 | 66 199.00 | 75 693.00 | 80 541.00 | 81 707.72 |
| Cash and bank deposits | 22 196.00 | 38 698.00 | 32 321.00 | 22 376.00 | 13 126.79 |
| Cash and cash equivalents | 22 196.00 | 38 698.00 | 32 321.00 | 22 376.00 | 13 126.79 |
| Balance sheet total (assets) | 97 501.00 | 108 608.00 | 113 392.00 | 109 876.00 | 104 116.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 8 960.00 | 11 100.00 | 12 000.00 | 11 220.00 | 15 300.00 |
| Other reserves | 2 647.99 | ||||
| Retained earnings | 26 301.00 | 28 146.00 | 26 293.00 | 31 248.00 | 25 961.56 |
| Profit of the financial year | 12 945.00 | 10 147.00 | 16 175.00 | 12 662.00 | 1 266.87 |
| Shareholders equity total | 48 706.00 | 49 893.00 | 54 968.00 | 55 630.00 | 45 676.43 |
| Non-current other liabilities | 1 753.00 | 3 612.00 | |||
| Non-current liabilities total | 1 753.00 | 3 612.00 | |||
| Current trade creditors | 2 093.00 | 1 268.00 | 745.00 | 961.00 | 879.47 |
| Other non-interest bearing current liabilities | 44 949.00 | 53 835.00 | 57 679.00 | 53 285.00 | 57 560.71 |
| Current liabilities total | 47 042.00 | 55 103.00 | 58 424.00 | 54 246.00 | 58 440.18 |
| Balance sheet total (liabilities) | 97 501.00 | 108 608.00 | 113 392.00 | 109 876.00 | 104 116.61 |
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.