LB-CONSULT - Norconsult A/S — Credit Rating and Financial Key Figures
CVR number: 19302490
Stationsplads 4, 8500 Grenaa
ao@lb-consult.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 30 444.93 | 33 350.71 | 36 614.38 | 35 061.26 | 17 943.25 |
| Employee benefit expenses | -26 495.70 | -27 941.11 | -31 790.92 | -36 622.74 | |
| Total depreciation | - 314.58 | - 327.63 | - 454.55 | - 390.67 | |
| EBIT | 3 634.65 | 5 081.97 | 4 368.90 | -1 952.14 | 17 943.25 |
| Other financial income | 70.23 | 99.46 | 0.55 | 443.18 | |
| Other financial expenses | -42.20 | -67.88 | -46.11 | -1.19 | |
| Pre-tax profit | 3 662.69 | 5 113.55 | 4 322.79 | -1 952.78 | 18 386.44 |
| Income taxes | - 817.46 | -1 135.32 | - 965.67 | - 450.58 | -4 045.02 |
| Net earnings | 2 845.23 | 3 978.22 | 3 357.13 | -2 403.36 | 14 341.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 141.42 | 1 186.89 | 889.85 | 1 012.55 | |
| Tangible assets total | 1 141.42 | 1 186.89 | 889.85 | 1 012.55 | |
| Investments total | 618.24 | 619.69 | 655.77 | 666.36 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5 293.61 | 6 670.76 | 6 953.14 | 10 157.01 | |
| Current amounts owed by group member comp. | 2 357.56 | 541.16 | 22 191.15 | ||
| Prepayments and accrued income | 677.66 | 566.18 | 453.50 | 495.07 | |
| Current other receivables | 400.81 | 483.42 | 637.57 | 19.60 | |
| Current deferred tax assets | 197.44 | 127.12 | 144.04 | 358.36 | |
| Short term receivables total | 8 927.08 | 8 388.65 | 8 188.25 | 11 030.04 | 22 191.15 |
| Cash and bank deposits | 6 834.66 | 3 302.27 | 1 690.20 | 699.84 | 894.23 |
| Cash and cash equivalents | 6 834.66 | 3 302.27 | 1 690.20 | 699.84 | 894.23 |
| Balance sheet total (assets) | 17 521.40 | 13 497.50 | 11 424.07 | 13 408.79 | 23 085.37 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 600.00 | 1 800.00 | 5 037.96 | ||
| Other reserves | -3 494.57 | ||||
| Retained earnings | 2 653.01 | 498.23 | - 561.50 | 6 741.87 | 4 338.51 |
| Profit of the financial year | 2 845.23 | 3 978.22 | 3 357.13 | -2 403.36 | 14 341.42 |
| Shareholders equity total | 7 598.23 | 6 776.46 | 4 839.02 | 4 838.51 | 19 179.93 |
| Provisions | 520.00 | ||||
| Non-current other liabilities | 12.00 | 12.00 | 12.00 | ||
| Non-current liabilities total | 12.00 | 12.00 | 12.00 | ||
| Current loans from credit institutions | 4.50 | 4.50 | 4.50 | 4.50 | |
| Advances received | 1 038.05 | ||||
| Current trade creditors | 637.00 | 975.05 | 571.01 | 1 863.30 | 25.00 |
| Current owed to group member | 193.79 | ||||
| Short-term deferred tax liabilities | 972.71 | 1 065.00 | 982.59 | 664.90 | 3 686.65 |
| Other non-interest bearing current liabilities | 8 296.96 | 4 664.49 | 5 014.96 | 4 479.53 | |
| Current liabilities total | 9 911.17 | 6 709.04 | 6 573.06 | 8 050.28 | 3 905.44 |
| Balance sheet total (liabilities) | 17 521.40 | 13 497.50 | 11 424.07 | 13 408.79 | 23 085.37 |
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.