Totalentreprenør Lars R. Andersen ApS
CVR number: 38973495
Damgårdsvej 18, 7600 Struer
Info@lars-andersen.dk
tel: 97855154
www.lars-andersen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 990.50 | 3 405.04 | 4 352.67 | 4 524.59 | 3 848.17 |
| Employee benefit expenses | -1 968.02 | -2 186.51 | -2 844.49 | -3 115.15 | -3 893.35 |
| Total depreciation | - 389.03 | - 493.85 | - 523.73 | - 428.23 | - 294.94 |
| EBIT | 633.45 | 724.68 | 984.45 | 981.21 | - 340.12 |
| Other financial income | 0.35 | 0.10 | 0.44 | 0.10 | |
| Other financial expenses | - 150.35 | -90.82 | -78.74 | -66.23 | - 134.91 |
| Pre-tax profit | 483.45 | 633.86 | 905.82 | 915.41 | - 474.93 |
| Income taxes | - 112.16 | - 140.52 | - 306.93 | -95.80 | 101.86 |
| Net earnings | 371.29 | 493.34 | 598.88 | 819.61 | - 373.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 232.50 | 202.50 | 172.50 | 142.50 | 112.50 |
| Intangible assets total | 232.50 | 202.50 | 172.50 | 142.50 | 112.50 |
| Land and waters | 1 275.17 | ||||
| Machinery and equipment | 2 534.69 | 2 403.77 | 2 756.44 | 2 492.30 | 2 336.23 |
| Tangible assets total | 2 534.69 | 2 403.77 | 2 756.44 | 2 492.30 | 3 611.40 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 417.49 | 972.38 | 614.63 | 816.63 | 1 215.35 |
| Prepayments and accrued income | 327.45 | 260.85 | |||
| Current other receivables | 0.05 | ||||
| Current deferred tax assets | 36.00 | ||||
| Short term receivables total | 417.54 | 972.38 | 614.63 | 1 144.08 | 1 512.20 |
| Cash and bank deposits | 353.30 | 663.26 | 570.86 | ||
| Cash and cash equivalents | 353.30 | 663.26 | 570.86 | ||
| Balance sheet total (assets) | 3 184.73 | 3 931.94 | 4 206.83 | 4 349.75 | 5 236.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 50.00 | 200.00 | 250.00 | 500.00 | |
| Retained earnings | -52.21 | 119.08 | 362.42 | 461.30 | 1 280.91 |
| Profit of the financial year | 371.29 | 493.34 | 598.88 | 819.61 | - 373.07 |
| Shareholders equity total | 469.08 | 912.42 | 1 311.30 | 1 880.91 | 1 007.85 |
| Provisions | 116.44 | 177.94 | 272.73 | 256.77 | 154.91 |
| Non-current loans from credit institutions | 987.62 | 734.88 | 718.80 | 59.76 | 936.46 |
| Non-current other liabilities | 789.29 | 685.31 | 577.12 | ||
| Non-current deferred tax liabilities | 464.53 | 347.37 | |||
| Non-current liabilities total | 1 776.91 | 1 420.19 | 1 295.91 | 524.28 | 1 283.83 |
| Current loans from credit institutions | 470.38 | 405.97 | 108.20 | 442.59 | 793.01 |
| Current trade creditors | 95.41 | 231.94 | 516.28 | 468.53 | 755.44 |
| Current owed to participating | 1.56 | 1.56 | 1.56 | ||
| Short-term deferred tax liabilities | 79.02 | 212.15 | 173.02 | ||
| Other non-interest bearing current liabilities | 254.95 | 702.89 | 488.70 | 603.64 | 1 241.07 |
| Current liabilities total | 822.30 | 1 421.39 | 1 326.88 | 1 687.78 | 2 789.51 |
| Balance sheet total (liabilities) | 3 184.73 | 3 931.94 | 4 206.83 | 4 349.75 | 5 236.09 |
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.