LopGun ApS — Credit Rating and Financial Key Figures
CVR number: 40268472
Vesterbrogade 88, 1620 København V
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | -32.92 | ||||
| Gross profit | -32.92 | 375.10 | 520.57 | 694.33 | 808.98 |
| Employee benefit expenses | -22.37 | - 212.18 | - 403.24 | - 566.52 | - 763.24 |
| Total depreciation | -24.98 | -35.77 | -34.92 | -35.62 | -34.92 |
| EBIT | -80.27 | 127.14 | 82.42 | 92.19 | 10.82 |
| Other financial expenses | -8.60 | -9.09 | -5.45 | -3.63 | |
| Pre-tax profit | -88.87 | 118.05 | 76.97 | 88.57 | 10.82 |
| Income taxes | -6.42 | -16.93 | -19.48 | -2.38 | |
| Net earnings | -88.87 | 111.63 | 60.03 | 69.08 | 8.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 154.21 | 119.30 | 84.38 | 49.46 | 14.55 |
| Tangible assets total | 154.21 | 119.30 | 84.38 | 49.46 | 14.55 |
| Investments total | |||||
| Non-current other receivables | 173.16 | 173.16 | 173.16 | 173.16 | 173.16 |
| Long term receivables total | 173.16 | 173.16 | 173.16 | 173.16 | 173.16 |
| Inventories total | |||||
| Current other receivables | 2.43 | 5.61 | 54.71 | ||
| Short term receivables total | 2.43 | 5.61 | 54.71 | ||
| Cash and bank deposits | 49.84 | 222.05 | 289.77 | 276.25 | 198.11 |
| Cash and cash equivalents | 49.84 | 222.05 | 289.77 | 276.25 | 198.11 |
| Balance sheet total (assets) | 379.65 | 520.12 | 547.31 | 498.87 | 440.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 20.00 | 40.00 | 7.00 | ||
| Retained earnings | - 108.87 | 2.76 | 22.80 | 84.88 | |
| Profit of the financial year | -88.87 | 111.63 | 60.03 | 69.08 | 8.44 |
| Shareholders equity total | -38.87 | 72.76 | 112.80 | 181.88 | 150.32 |
| Non-current advances received | 397.85 | 172.85 | 135.73 | ||
| Non-current liabilities total | 397.85 | 172.85 | 135.73 | ||
| Current trade creditors | 10.83 | 199.92 | 219.50 | 200.70 | 183.91 |
| Short-term deferred tax liabilities | 6.42 | 16.93 | 19.48 | 2.38 | |
| Other non-interest bearing current liabilities | 9.83 | 68.17 | 62.35 | 96.81 | 103.92 |
| Current liabilities total | 20.67 | 274.50 | 298.78 | 316.99 | 290.21 |
| Balance sheet total (liabilities) | 379.65 | 520.12 | 547.31 | 498.87 | 440.53 |
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.