KENT LAURSEN HOLDING ApS
CVR number: 29787972
Østre Ringgade 90, 8722 Hedensted
kl@ejvind-laursen.dk
tel: 20196581
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -64.39 | -16.21 | -42.95 | -12.45 | -17.72 |
| Total depreciation | -12.78 | -12.78 | -12.78 | -13.78 | -13.78 |
| EBIT | -77.17 | -28.98 | -55.73 | -26.23 | -31.50 |
| Other financial income | 4.83 | 375.21 | 1.14 | 157.89 | 54.71 |
| Other financial expenses | - 153.44 | -85.50 | - 131.84 | -42.09 | -50.66 |
| Net income from associates (fin.) | 2 850.77 | 3 696.98 | 4 905.46 | 10 248.73 | 8 156.87 |
| Pre-tax profit | 2 624.98 | 3 957.70 | 4 719.03 | 10 338.31 | 8 129.43 |
| Income taxes | -0.62 | -0.26 | |||
| Net earnings | 2 624.98 | 3 957.70 | 4 719.03 | 10 337.69 | 8 129.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 142.40 | 1 129.62 | 1 116.84 | 1 128.06 | 1 114.28 |
| Tangible assets total | 1 142.40 | 1 129.62 | 1 116.84 | 1 128.06 | 1 114.28 |
| Participating interests | 23 455.56 | 25 059.70 | 27 865.16 | 32 513.89 | 37 020.76 |
| Investments total | 23 455.56 | 25 059.70 | 27 865.16 | 32 513.89 | 37 020.76 |
| Long term receivables total | |||||
| Finished products/goods | 280.80 | 306.40 | 157.55 | 157.55 | 157.55 |
| Inventories total | 280.80 | 306.40 | 157.55 | 157.55 | 157.55 |
| Current owed by particip. interest comp. | 5.47 | 159.67 | 3.85 | 790.67 | |
| Current other receivables | 0.06 | 1.49 | |||
| Current deferred tax assets | 6.72 | 2.88 | 0.07 | 0.06 | 0.04 |
| Short term receivables total | 12.19 | 162.62 | 3.92 | 790.72 | 1.53 |
| Other current investments | 573.65 | 750.30 | 466.24 | 642.28 | 675.30 |
| Cash and cash equivalents | 573.65 | 750.30 | 466.24 | 642.28 | 675.30 |
| Balance sheet total (assets) | 25 464.60 | 27 408.63 | 29 609.72 | 35 232.51 | 38 969.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 500.00 | 6 000.00 | 5 000.00 |
| Other reserves | 10 297.63 | 11 901.77 | 14 707.23 | 16 355.97 | 23 862.84 |
| Retained earnings | 6 572.43 | 6 600.44 | 6 252.68 | 322.98 | 1 153.80 |
| Profit of the financial year | 2 624.98 | 3 957.70 | 4 719.03 | 10 337.69 | 8 129.16 |
| Shareholders equity total | 20 620.05 | 23 584.91 | 27 303.94 | 33 141.64 | 38 270.80 |
| Non-current loans from credit institutions | 3 175.56 | 443.81 | 420.68 | 396.25 | 388.77 |
| Non-current other liabilities | 1 687.81 | 667.70 | |||
| Non-current liabilities total | 3 175.56 | 2 131.62 | 1 088.37 | 396.25 | 388.77 |
| Current loans from credit institutions | 1 592.59 | 1 499.75 | 1 148.17 | 967.01 | 76.89 |
| Current trade creditors | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| Current owed to participating | 153.75 | 1.72 | 688.04 | 193.40 | |
| Other non-interest bearing current liabilities | 70.15 | 32.35 | 61.26 | 33.32 | 33.32 |
| Current liabilities total | 1 669.00 | 1 692.09 | 1 217.40 | 1 694.62 | 309.86 |
| Balance sheet total (liabilities) | 25 464.60 | 27 408.63 | 29 609.72 | 35 232.51 | 38 969.43 |
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.