SVEN LAURIDSEN KONTORMONTAGE A/S — Credit Rating and Financial Key Figures
CVR number: 27978029
Mosede Bygade 32, 2670 Greve
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 269.21 | 243.77 | 405.40 | 227.06 | 345.82 |
| Wages and salaries | - 238.86 | - 228.69 | - 220.59 | - 243.87 | - 283.60 |
| Social security expenses | -55.09 | -53.53 | -59.96 | -69.01 | -62.79 |
| Total depreciation | -51.80 | -30.00 | -30.00 | -30.00 | -30.00 |
| EBIT | -76.54 | -68.45 | 94.85 | - 115.82 | -30.56 |
| Other financial income | 0.15 | ||||
| Other financial expenses | -0.55 | -0.19 | -1.25 | -1.72 | -0.14 |
| Pre-tax profit | -77.09 | -68.64 | 93.60 | - 113.34 | -26.50 |
| Income taxes | 15.71 | 8.54 | -22.89 | 23.87 | 4.56 |
| Net earnings | -61.39 | -60.10 | 70.71 | -89.47 | -21.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 355.44 | 325.44 | 295.44 | 265.44 | 235.44 |
| Intangible assets total | 355.44 | 325.44 | 295.44 | 265.44 | 235.44 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 9.64 | 18.59 | 12.98 | 5.86 | |
| Inventories total | 9.64 | 18.59 | 12.98 | 5.86 | |
| Current trade debtors | 6.82 | 38.84 | 64.80 | 50.23 | 128.29 |
| Current amounts owed by group member comp. | 859.47 | 854.64 | 953.49 | 940.21 | 950.98 |
| Current other receivables | 5.69 | 5.92 | 7.83 | ||
| Current deferred tax assets | 35.59 | 30.46 | 19.44 | 17.40 | |
| Short term receivables total | 901.89 | 929.64 | 1 024.20 | 1 009.88 | 1 104.49 |
| Cash and bank deposits | 209.39 | 189.33 | 200.13 | 111.21 | 31.27 |
| Cash and cash equivalents | 209.39 | 189.33 | 200.13 | 111.21 | 31.27 |
| Balance sheet total (assets) | 1 476.36 | 1 463.00 | 1 532.75 | 1 392.39 | 1 371.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 45.48 | 45.48 | |||
| Retained earnings | 838.44 | 777.05 | 762.43 | 833.14 | 743.68 |
| Profit of the financial year | -61.39 | -60.10 | 70.71 | -89.47 | -21.93 |
| Shareholders equity total | 1 322.53 | 1 262.43 | 1 333.14 | 1 243.68 | 1 221.75 |
| Provisions | 74.35 | 68.71 | 62.83 | 58.40 | 51.80 |
| Non-current deferred tax liabilities | 28.77 | ||||
| Non-current liabilities total | 28.77 | ||||
| Current trade creditors | 1.63 | 0.99 | 0.17 | 0.03 | |
| Other non-interest bearing current liabilities | 77.85 | 130.86 | 108.01 | 90.14 | 97.63 |
| Current liabilities total | 79.48 | 131.85 | 108.01 | 90.31 | 97.66 |
| Balance sheet total (liabilities) | 1 476.36 | 1 463.00 | 1 532.75 | 1 392.39 | 1 371.20 |
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.