Landbrugskomplementaren Anpartsselskab — Credit Rating and Financial Key Figures
CVR number: 70965615
Fabriksvej 2, 7280 Sønder Felding
tel: 97369358
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15.00 | 15.00 | 15.00 | 14.85 | 14.58 |
| EBIT | 15.00 | 15.00 | 15.00 | 14.85 | 14.58 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -0.04 | -0.82 | -2.05 | -2.04 | -3.09 |
| Pre-tax profit | 14.96 | 14.18 | 12.96 | 12.81 | 11.49 |
| Income taxes | -1.86 | -1.39 | -1.04 | -0.78 | -0.53 |
| Net earnings | 13.10 | 12.79 | 11.91 | 12.03 | 10.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 127.10 | 127.10 | 127.10 | 127.10 | 127.10 |
| Current amounts owed by group member comp. | 80.00 | 100.00 | 120.00 | 140.00 | 160.00 |
| Current other receivables | 2.50 | 1.29 | 0.00 | ||
| Current deferred tax assets | 23.37 | 21.98 | 20.94 | 20.15 | 19.62 |
| Short term receivables total | 230.47 | 251.58 | 268.04 | 288.54 | 306.72 |
| Cash and bank deposits | 5.10 | 4.28 | 5.99 | 3.95 | 3.51 |
| Cash and cash equivalents | 5.10 | 4.28 | 5.99 | 3.95 | 3.51 |
| Balance sheet total (assets) | 235.57 | 255.86 | 274.02 | 292.49 | 310.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 79.43 | 92.53 | 105.32 | 117.23 | 129.26 |
| Profit of the financial year | 13.10 | 12.79 | 11.91 | 12.03 | 10.96 |
| Shareholders equity total | 172.53 | 185.32 | 197.23 | 209.26 | 220.22 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 63.04 | 70.54 | 76.79 | 83.23 | 90.01 |
| Current liabilities total | 63.04 | 70.54 | 76.79 | 83.23 | 90.01 |
| Balance sheet total (liabilities) | 235.57 | 255.86 | 274.02 | 292.49 | 310.23 |
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.