Louis Burger 1650 ApS — Credit Rating and Financial Key Figures
CVR number: 41383232
Istedgade 42 B, 1650 København V
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 928.63 | 2 471.95 | 2 271.25 | 5 060.56 | 5 939.70 |
| Employee benefit expenses | - 774.05 | -1 835.81 | -2 114.90 | -4 118.91 | -3 529.41 |
| Total depreciation | -15.02 | - 513.03 | - 526.62 | ||
| EBIT | 154.58 | 636.14 | 141.33 | 428.62 | 1 883.66 |
| Other financial income | 58.20 | ||||
| Other financial expenses | -0.67 | - 103.30 | - 112.12 | - 345.31 | - 300.94 |
| Pre-tax profit | 153.90 | 591.03 | 29.21 | 182.12 | 1 653.59 |
| Income taxes | -34.12 | - 130.82 | -6.57 | -41.34 | - 363.79 |
| Net earnings | 119.79 | 460.21 | 22.64 | 140.78 | 1 289.80 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 500.00 | 400.00 | |||
| Intangible assets total | 500.00 | 400.00 | |||
| Buildings | 148.22 | 1 637.79 | 1 229.90 | ||
| Machinery and equipment | 36.19 | 27.68 | 148.36 | ||
| Tangible assets total | 184.41 | 1 665.46 | 1 378.26 | ||
| Other non-current investments | 0.00 | ||||
| Other receivables | 31.19 | 31.19 | 31.19 | 433.26 | 442.61 |
| Investments total | 31.19 | 31.19 | 31.19 | 433.26 | 442.61 |
| Long term receivables total | |||||
| Raw materials and consumables | 72.78 | 64.33 | |||
| Inventories total | 72.78 | 64.33 | |||
| Current trade debtors | 77.46 | 64.53 | 5.98 | 2.42 | |
| Current amounts owed by group member comp. | 122.02 | 1 513.20 | 3 019.54 | ||
| Prepayments and accrued income | 68.63 | ||||
| Current other receivables | 49.28 | -0.00 | 272.42 | 681.35 | |
| Current deferred tax assets | 129.09 | ||||
| Short term receivables total | 199.47 | 1 627.01 | 3 025.52 | 470.15 | 683.77 |
| Cash and bank deposits | 486.76 | 1 607.82 | 276.53 | 813.43 | 1 377.55 |
| Cash and cash equivalents | 486.76 | 1 607.82 | 276.53 | 813.43 | 1 377.55 |
| Balance sheet total (assets) | 717.42 | 3 266.02 | 3 517.64 | 3 955.07 | 4 346.52 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 119.79 | 580.00 | - 169.36 | - 107.05 | |
| Profit of the financial year | 119.79 | 460.21 | 22.64 | 140.78 | 1 289.80 |
| Shareholders equity total | 159.79 | 620.00 | 642.64 | 11.42 | 1 222.75 |
| Provisions | 5.94 | 35.31 | |||
| Non-current loans from credit institutions | 1 359.17 | 1 067.52 | 797.87 | 520.02 | |
| Non-current liabilities total | 1 359.17 | 1 067.52 | 797.87 | 520.02 | |
| Current loans from credit institutions | 140.83 | 292.06 | 306.32 | 321.34 | |
| Current trade creditors | 163.78 | 162.11 | 29.54 | 426.07 | 436.74 |
| Current owed to participating | 0.25 | ||||
| Current owed to group member | 700.07 | 1 207.40 | 1 771.67 | 1 148.60 | |
| Short-term deferred tax liabilities | 34.12 | 130.82 | 0.63 | 195.85 | |
| Other non-interest bearing current liabilities | 359.74 | 153.02 | 271.91 | 641.46 | 465.91 |
| Current liabilities total | 557.63 | 1 286.86 | 1 801.55 | 3 145.78 | 2 568.44 |
| Balance sheet total (liabilities) | 717.42 | 3 266.02 | 3 517.65 | 3 955.07 | 4 346.52 |
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.