LEBOCK FODTØJ ApS — Credit Rating and Financial Key Figures
CVR number: 19156885
Assensvej 523, Faldsled 5642 Millinge
lene@lebock.dk
tel: 62681786
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 74.00 | - 251.00 | 528.00 | - 105.00 | - 643.09 |
| Employee benefit expenses | -1 247.00 | - 554.00 | - 459.00 | - 334.00 | -2.70 |
| Other operating expenses | -11.00 | -61.00 | |||
| Total depreciation | - 108.00 | -56.00 | -49.00 | -52.00 | - 171.54 |
| EBIT | -1 292.00 | - 922.00 | 20.00 | - 491.00 | - 817.33 |
| Other financial income | 6.00 | 4.00 | 6.00 | 4.00 | 9.93 |
| Other financial expenses | -12.00 | -20.00 | -14.00 | -13.00 | -48.24 |
| Pre-tax profit | -1 298.00 | - 938.00 | 12.00 | - 500.00 | - 855.63 |
| Income taxes | 282.00 | - 217.00 | 10.00 | 100.00 | 124.98 |
| Net earnings | -1 016.00 | -1 155.00 | 22.00 | - 400.00 | - 730.65 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 301.00 | 256.00 | 210.00 | 165.00 | |
| Intangible assets total | 301.00 | 256.00 | 210.00 | 165.00 | |
| Machinery and equipment | 163.00 | 12.00 | 28.00 | 22.00 | 15.46 |
| Tangible assets total | 163.00 | 12.00 | 28.00 | 22.00 | 15.46 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 325.00 | 1 916.00 | 1 681.00 | 1 188.00 | 175.00 |
| Inventories total | 2 325.00 | 1 916.00 | 1 681.00 | 1 188.00 | 175.00 |
| Current trade debtors | 259.00 | 150.00 | 168.00 | 127.00 | 202.09 |
| Current amounts owed by group member comp. | 23.00 | 35.00 | 236.00 | 265.00 | 247.27 |
| Prepayments and accrued income | 44.00 | 13.00 | 31.00 | 8.00 | 4.70 |
| Current other receivables | 1.33 | ||||
| Current deferred tax assets | 369.00 | 86.00 | 10.00 | 100.00 | 145.95 |
| Short term receivables total | 695.00 | 284.00 | 445.00 | 500.00 | 601.34 |
| Cash and bank deposits | 9.00 | 7.00 | 7.00 | 9.00 | 8.87 |
| Cash and cash equivalents | 9.00 | 7.00 | 7.00 | 9.00 | 8.87 |
| Balance sheet total (assets) | 3 493.00 | 2 475.00 | 2 371.00 | 1 884.00 | 800.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 3 340.00 | 2 325.00 | 1 170.00 | 1 192.00 | 792.34 |
| Profit of the financial year | -1 016.00 | -1 155.00 | 22.00 | - 400.00 | - 730.65 |
| Shareholders equity total | 2 524.00 | 1 370.00 | 1 392.00 | 992.00 | 261.69 |
| Non-current deferred tax liabilities | 3.00 | 3.17 | |||
| Non-current liabilities total | 3.00 | 3.17 | |||
| Current loans from credit institutions | 479.00 | 275.00 | 50.00 | 209.00 | 40.69 |
| Current trade creditors | 66.00 | 251.00 | 174.00 | 210.00 | 19.77 |
| Current owed to participating | 5.00 | 3.00 | 1.00 | ||
| Current owed to group member | 10.00 | 59.00 | 16.00 | 192.00 | 365.97 |
| Other non-interest bearing current liabilities | 409.00 | 517.00 | 739.00 | 277.00 | 109.38 |
| Current liabilities total | 969.00 | 1 105.00 | 979.00 | 889.00 | 535.81 |
| Balance sheet total (liabilities) | 3 493.00 | 2 475.00 | 2 371.00 | 1 884.00 | 800.67 |
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.