L.O.H. HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 25177800
Irma Pedersens Gade 29, 8000 Aarhus C
lone@bylaage.dk
tel: 40170955
Income statement (kDKK)
2014 | 2015 | 2016 | 2017 | 2018 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 808.00 | 23 195.00 | 25 571.00 | 24 358.00 | 31 330.00 |
| Costs of management | -9 758.00 | -10 719.00 | -11 038.00 | -12 089.00 | -13 541.00 |
| Costs of distribution | -7 204.00 | -7 773.00 | -8 526.00 | -9 065.00 | -9 394.00 |
| Total depreciation | - 922.00 | - 971.00 | -1 100.00 | -1 694.00 | -1 952.00 |
| EBIT | 4 719.00 | 4 703.00 | 6 007.00 | 3 204.00 | 8 395.00 |
| Other financial income | 52.00 | 329.00 | 395.00 | 100.00 | 5.00 |
| Other financial expenses | 695.00 | - 769.00 | - 905.00 | - 732.00 | -1 120.00 |
| Pre-tax profit | 3 551.00 | 4 263.00 | 5 497.00 | 2 572.00 | 7 280.00 |
| Income taxes | - 976.00 | -1 003.00 | -1 240.00 | - 570.00 | -1 464.00 |
| Net earnings | 2 575.00 | 3 260.00 | 4 257.00 | 2 002.00 | 5 816.00 |
Assets (kDKK)
2014 | 2015 | 2016 | 2017 | 2018 | |
|---|---|---|---|---|---|
| Development expenditure | 1 107.00 | ||||
| Intangible rights | 778.00 | 889.00 | 968.00 | 2 632.00 | 2 049.00 |
| Intangible assets total | 778.00 | 889.00 | 2 075.00 | 2 632.00 | 2 049.00 |
| Machinery and equipment | 2 384.00 | 2 694.00 | 3 838.00 | 5 258.00 | 4 893.00 |
| Tangible assets total | 2 384.00 | 2 694.00 | 3 838.00 | 5 258.00 | 4 893.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 30 183.00 | ||||
| Finished products/goods | 100.00 | 33 774.00 | 46 166.00 | 46 549.00 | 58 898.00 |
| Inventories total | 30 283.00 | 33 774.00 | 46 166.00 | 46 549.00 | 58 898.00 |
| Current trade debtors | 9 175.00 | 9 007.00 | 12 040.00 | 13 892.00 | 13 606.00 |
| Prepayments and accrued income | 372.00 | 457.00 | 315.00 | 728.00 | 627.00 |
| Current other receivables | 6 130.00 | 2 772.00 | 3 105.00 | 538.00 | 2 357.00 |
| Current deferred tax assets | 1 684.00 | 896.00 | 47.00 | 47.00 | |
| Short term receivables total | 17 361.00 | 13 132.00 | 15 507.00 | 15 205.00 | 16 590.00 |
| Other current investments | 1 216.00 | 3 497.00 | 1 800.00 | 2 137.00 | 757.00 |
| Cash and bank deposits | 436.00 | 1 686.00 | 3 107.00 | 174.00 | 837.00 |
| Cash and cash equivalents | 1 652.00 | 5 183.00 | 4 907.00 | 2 311.00 | 1 594.00 |
| Balance sheet total (assets) | 52 458.00 | 55 672.00 | 72 493.00 | 71 955.00 | 84 024.00 |
Equity and liabilities (kDKK)
2014 | 2015 | 2016 | 2017 | 2018 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Other reserves | -4 420.00 | ||||
| Retained earnings | 744.00 | 1 689.00 | 3 298.00 | 4 968.00 | 5 488.00 |
| Profit of the financial year | 2 575.00 | 3 260.00 | 4 257.00 | 2 002.00 | 5 816.00 |
| Minority interest (BS) | 4 420.00 | 5 639.00 | 7 675.00 | 6 720.00 | 10 043.00 |
| Shareholders equity total | 3 519.00 | 10 788.00 | 15 430.00 | 13 890.00 | 21 547.00 |
| Provisions | 19.00 | 19.00 | 360.00 | 39.00 | 465.00 |
| Capital loans | 450.00 | ||||
| Non-current loans from credit institutions | 743.00 | 712.00 | 383.00 | 53.00 | |
| Non-current leasing loans | 425.00 | 297.00 | 1 263.00 | 840.00 | 566.00 |
| Non-current liabilities total | 1 168.00 | 1 009.00 | 1 646.00 | 1 343.00 | 566.00 |
| Current loans from credit institutions | 2 700.00 | 17 792.00 | 23 116.00 | 22 212.00 | 24 198.00 |
| Advances received | 257.00 | 210.00 | 510.00 | 410.00 | 578.00 |
| Current trade creditors | 19 486.00 | 15 081.00 | 23 214.00 | 24 518.00 | 25 597.00 |
| Current owed to participating | 3 928.00 | 3 297.00 | 2 211.00 | ||
| Short-term deferred tax liabilities | 1 615.00 | ||||
| Other non-interest bearing current liabilities | 20 889.00 | 10 773.00 | 4 289.00 | 6 246.00 | 7 247.00 |
| Current liabilities total | 43 332.00 | 43 856.00 | 55 057.00 | 56 683.00 | 61 446.00 |
| Balance sheet total (liabilities) | 48 038.00 | 55 672.00 | 72 493.00 | 71 955.00 | 84 024.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.