Max 5 Grader ApS
CVR number: 37397636
Guldbergsgade 29 D, 2200 København N
admin@laesk.dk
tel: 29993412
www.laesk.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 66.80 | 816.20 | 284.88 | - 702.99 | 1 374.59 |
| Employee benefit expenses | -30.71 | - 760.90 | -1 070.44 | -1 951.56 | -1 522.81 |
| Other operating expenses | -20.67 | ||||
| Total depreciation | -22.86 | -73.73 | -52.22 | - 133.45 | - 147.78 |
| EBIT | 13.24 | -18.44 | - 837.78 | -2 808.67 | - 296.00 |
| Other financial income | 1.10 | 0.19 | 0.12 | ||
| Other financial expenses | -8.33 | -13.94 | -15.79 | -82.28 | - 161.37 |
| Pre-tax profit | 4.91 | -32.37 | - 852.47 | -2 890.75 | - 457.24 |
| Income taxes | -1.50 | 4.04 | 185.98 | - 123.51 | |
| Net earnings | 3.41 | -28.34 | - 666.49 | -3 014.26 | - 457.24 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 29.86 | 174.50 | 455.67 | ||
| Intangible assets total | 29.86 | 174.50 | 455.67 | ||
| Buildings | 224.19 | 314.97 | 208.70 | 178.12 | |
| Machinery and equipment | 662.83 | 691.86 | 690.19 | ||
| Tangible assets total | 224.19 | 314.97 | 662.83 | 900.56 | 868.31 |
| Other receivables | 48.29 | 3.75 | 50.63 | 258.16 | 226.67 |
| Investments total | 48.29 | 3.75 | 50.63 | 258.16 | 226.67 |
| Long term receivables total | |||||
| Raw materials and consumables | 165.24 | 17.53 | 98.30 | ||
| Finished products/goods | 38.48 | 205.64 | 269.59 | 219.80 | 539.74 |
| Inventories total | 203.72 | 223.17 | 367.90 | 219.80 | 539.74 |
| Current trade debtors | 156.28 | 238.92 | 584.14 | 379.77 | 718.66 |
| Current other receivables | 51.07 | 48.71 | |||
| Current deferred tax assets | 98.49 | 102.53 | 288.51 | 165.00 | 165.00 |
| Short term receivables total | 254.77 | 341.46 | 872.65 | 595.84 | 932.37 |
| Cash and bank deposits | 1 029.99 | 381.73 | 6.50 | ||
| Cash and cash equivalents | 1 029.99 | 381.73 | 6.50 | ||
| Balance sheet total (assets) | 760.82 | 883.35 | 2 983.99 | 2 530.59 | 3 029.25 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 71.41 | 71.41 | 99.04 | 99.04 | 118.75 |
| Share premium account | 701.64 | ||||
| Other reserves | 23.29 | ||||
| Retained earnings | 6.46 | 33.17 | 3 226.13 | 2 559.63 | - 454.63 |
| Profit of the financial year | 3.41 | -28.34 | - 666.49 | -3 014.26 | - 457.24 |
| Shareholders equity total | 104.58 | 76.24 | 2 658.67 | - 355.59 | -91.48 |
| Capital loans | 50.00 | ||||
| Non-current loans from credit institutions | 2 278.46 | 2 429.30 | |||
| Non-current liabilities total | 2 278.46 | 2 479.30 | |||
| Current loans from credit institutions | 22.68 | 176.01 | 22.27 | ||
| Current trade creditors | 189.31 | 76.79 | 46.13 | 267.17 | 367.84 |
| Other non-interest bearing current liabilities | 444.24 | 554.30 | 279.18 | 340.54 | 251.32 |
| Current liabilities total | 656.24 | 807.11 | 325.31 | 607.72 | 641.43 |
| Balance sheet total (liabilities) | 760.82 | 883.35 | 2 983.99 | 2 530.59 | 3 029.25 |
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.