Lux Estate A/S
CVR number: 42617466
Solsbækvej 71, 9300 Sæby
rtm@luxestate.dk
tel: 60876688
Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 9 169.91 | 9 186.59 |
| Employee benefit expenses | - 351.80 | - 371.42 |
| Total depreciation | -69.66 | - 114.96 |
| Reduction in value of non-current assets | 8 633.72 | 8 022.75 |
| EBIT | 8 748.45 | 8 700.21 |
| Other financial income | 7.06 | |
| Other financial expenses | -90.99 | -1 363.20 |
| Pre-tax profit | 8 657.46 | 7 344.06 |
| Income taxes | -1 376.66 | -2 214.90 |
| Net earnings | 7 280.80 | 5 129.17 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 28 832.31 | 52 250.00 |
| Machinery and equipment | 208.97 | 445.29 |
| Tangible assets total | 29 041.28 | 52 695.29 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 19.11 | |
| Current amounts owed by group member comp. | 207.06 | |
| Current other receivables | 216.00 | 733.87 |
| Short term receivables total | 216.00 | 960.04 |
| Cash and bank deposits | 385.29 | 7.50 |
| Cash and cash equivalents | 385.29 | 7.50 |
| Balance sheet total (assets) | 29 642.57 | 53 662.83 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Retained earnings | 7 280.80 | |
| Profit of the financial year | 7 280.80 | 5 129.17 |
| Shareholders equity total | 7 680.80 | 12 809.96 |
| Provisions | 1 376.66 | 3 577.26 |
| Non-current loans from credit institutions | 9 967.80 | 25 797.40 |
| Non-current other liabilities | 109.63 | 536.28 |
| Non-current liabilities total | 10 077.44 | 26 333.68 |
| Current loans from credit institutions | 5 429.09 | 2 652.62 |
| Advances received | 125.75 | |
| Current trade creditors | 363.10 | |
| Current owed to group member | 5 070.40 | 7 731.78 |
| Short-term deferred tax liabilities | 14.30 | |
| Other non-interest bearing current liabilities | 8.19 | 54.38 |
| Current liabilities total | 10 507.68 | 10 941.93 |
| Balance sheet total (liabilities) | 29 642.57 | 53 662.83 |
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.