Lasovsky Johansson Architects ApS
CVR number: 42417246
Husumgade 14, 2200 København N
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 304.88 | 1 474.26 | 378.94 |
| Employee benefit expenses | - 951.03 | - 346.87 | |
| Total depreciation | -0.63 | -8.11 | -8.11 |
| EBIT | 304.25 | 515.11 | 23.96 |
| Other financial income | 0.12 | ||
| Other financial expenses | -2.13 | -25.94 | -31.32 |
| Pre-tax profit | 302.12 | 489.17 | -7.24 |
| Income taxes | -66.44 | - 109.03 | 0.38 |
| Net earnings | 235.67 | 380.14 | -6.86 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 22.12 | 32.99 | 24.88 |
| Tangible assets total | 22.12 | 32.99 | 24.88 |
| Other receivables | 0.00 | -0.00 | |
| Investments total | 0.00 | -0.00 | |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 103.49 | 384.63 | |
| Prepayments and accrued income | 5.78 | ||
| Current other receivables | 10.74 | 336.46 | |
| Current deferred tax assets | 13.59 | ||
| Short term receivables total | 103.49 | 395.37 | 355.83 |
| Cash and bank deposits | 245.51 | 508.09 | 183.57 |
| Cash and cash equivalents | 245.51 | 508.09 | 183.57 |
| Balance sheet total (assets) | 371.12 | 936.45 | 564.28 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | 122.00 | |
| Retained earnings | 117.87 | 376.02 | |
| Profit of the financial year | 235.67 | 380.14 | -6.86 |
| Shareholders equity total | 275.67 | 655.82 | 531.15 |
| Provisions | 4.87 | 7.26 | 5.47 |
| Non-current liabilities total | |||
| Current trade creditors | 6.00 | 19.58 | 11.01 |
| Current owed to participating | 23.00 | 28.40 | 6.02 |
| Short-term deferred tax liabilities | 61.58 | 106.63 | |
| Other non-interest bearing current liabilities | 118.76 | 10.63 | |
| Current liabilities total | 90.58 | 273.37 | 27.66 |
| Balance sheet total (liabilities) | 371.12 | 936.45 | 564.28 |
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.