LINROC ApS — Credit Rating and Financial Key Figures
CVR number: 29310483
Bredstrup Bygade 1, Bredstrup 7000 Fredericia
claus@linroc.dk
tel: 28705016
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 135.22 | 1 110.81 | 1 641.10 | 1 016.50 | 1 149.29 |
| Employee benefit expenses | - 834.93 | -1 146.93 | -1 108.50 | -1 100.12 | - 596.83 |
| Total depreciation | -7.40 | -7.40 | -7.40 | -7.40 | |
| EBIT | 292.89 | -43.52 | 525.20 | -91.02 | 552.47 |
| Other financial income | 3.03 | 0.70 | 6.17 | 15.72 | 1.61 |
| Other financial expenses | -93.58 | -17.96 | -79.68 | -62.38 | -51.82 |
| Pre-tax profit | 202.33 | -60.78 | 451.69 | - 137.68 | 502.26 |
| Income taxes | -33.97 | 13.21 | -87.04 | 43.74 | -66.66 |
| Net earnings | 168.36 | -47.57 | 364.65 | -93.95 | 435.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 220.40 | 2 213.00 | 2 205.60 | 2 198.20 | 2 198.20 |
| Tangible assets total | 2 220.40 | 2 213.00 | 2 205.60 | 2 198.20 | 2 198.20 |
| Participating interests | 15.00 | 25.00 | |||
| Investments total | 15.00 | 25.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 268.56 | 151.03 | 267.75 | 1.16 | 468.05 |
| Current amounts owed by group member comp. | 75.00 | ||||
| Current other receivables | 109.54 | 145.36 | 126.00 | 114.04 | 422.22 |
| Short term receivables total | 378.09 | 296.38 | 393.75 | 115.20 | 965.27 |
| Cash and bank deposits | 189.01 | 177.47 | 252.60 | 43.54 | |
| Cash and cash equivalents | 189.01 | 177.47 | 252.60 | 43.54 | |
| Balance sheet total (assets) | 2 787.50 | 2 509.38 | 2 776.82 | 2 581.01 | 3 232.01 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Asset revaluation reserve | 164.41 | 164.41 | 164.41 | ||
| Shares repurchased | 70.50 | ||||
| Other reserves | 164.41 | 164.41 | |||
| Retained earnings | - 414.85 | - 246.49 | - 364.56 | 0.09 | -93.86 |
| Profit of the financial year | 168.36 | -47.57 | 364.65 | -93.95 | 435.60 |
| Shareholders equity total | 43.92 | -3.65 | 361.00 | 196.55 | 632.15 |
| Provisions | 59.92 | 46.71 | 59.65 | 15.91 | 15.91 |
| Non-current loans from credit institutions | 1 636.00 | 1 636.00 | 1 636.00 | 1 615.00 | 1 620.42 |
| Non-current deferred tax liabilities | 435.00 | 363.00 | 285.00 | 213.00 | |
| Non-current liabilities total | 2 071.00 | 1 999.00 | 1 921.00 | 1 828.00 | 1 620.42 |
| Current loans from credit institutions | 78.00 | 81.14 | 72.00 | 93.00 | |
| Current trade creditors | 25.00 | 25.00 | 25.00 | 79.23 | 66.85 |
| Current owed to participating | 27.47 | 0.48 | |||
| Current owed to group member | 195.00 | ||||
| Short-term deferred tax liabilities | 33.97 | 28.46 | 64.10 | 66.92 | 133.58 |
| Other non-interest bearing current liabilities | 475.70 | 332.73 | 246.60 | 301.40 | 567.62 |
| Current liabilities total | 612.67 | 467.33 | 435.17 | 540.54 | 963.52 |
| Balance sheet total (liabilities) | 2 787.50 | 2 509.38 | 2 776.82 | 2 581.01 | 3 232.01 |
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.