LYNGBY SHAWARMA HOUSE ApS — Credit Rating and Financial Key Figures
CVR number: 26212936
Tavlekærsvej 64, 2650 Hvidovre
ghanem@webspeed.dk
tel: 33931341
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 187.44 | 4 152.71 | 4 945.69 | 4 297.56 | 4 585.26 |
| Employee benefit expenses | -4 318.56 | -4 058.02 | -4 241.60 | -3 764.57 | -4 107.91 |
| Other operating expenses | -77.42 | -1.45 | -20.67 | ||
| Total depreciation | -88.15 | -93.70 | -83.04 | -73.94 | - 122.60 |
| EBIT | 780.73 | 0.99 | 543.62 | 457.61 | 334.09 |
| Other financial income | 3.02 | 3.25 | |||
| Other financial expenses | -35.84 | -34.14 | -55.08 | -48.22 | -50.10 |
| Pre-tax profit | 744.90 | -33.15 | 488.54 | 412.41 | 287.24 |
| Income taxes | - 164.27 | 5.47 | - 109.49 | -92.11 | -65.50 |
| Net earnings | 580.63 | -27.68 | 379.05 | 320.30 | 221.73 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 196.82 | 276.93 | 193.89 | 234.19 | 259.59 |
| Tangible assets total | 196.82 | 276.93 | 193.89 | 234.19 | 259.59 |
| Investments total | |||||
| Non-current other receivables | 300.00 | 300.00 | 300.00 | 303.01 | 306.04 |
| Long term receivables total | 300.00 | 300.00 | 300.00 | 303.01 | 306.04 |
| Raw materials and consumables | 76.10 | 112.64 | 102.92 | 132.97 | 132.54 |
| Inventories total | 76.10 | 112.64 | 102.92 | 132.97 | 132.54 |
| Current trade debtors | 26.11 | 23.98 | 19.49 | 18.46 | 54.58 |
| Prepayments and accrued income | 162.69 | 38.94 | 40.21 | 41.28 | 44.15 |
| Current other receivables | 116.07 | 347.64 | 55.45 | 157.07 | 215.00 |
| Current deferred tax assets | 15.48 | 20.95 | 10.79 | 5.22 | 4.92 |
| Short term receivables total | 320.35 | 431.51 | 125.94 | 222.03 | 318.65 |
| Cash and bank deposits | 1 672.00 | 654.33 | 1 370.05 | 1 364.86 | 1 272.98 |
| Cash and cash equivalents | 1 672.00 | 654.33 | 1 370.05 | 1 364.86 | 1 272.98 |
| Balance sheet total (assets) | 2 565.26 | 1 775.42 | 2 092.80 | 2 257.05 | 2 289.80 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 300.00 | 300.00 | 200.00 | |
| Retained earnings | - 490.70 | 89.93 | - 237.74 | - 158.69 | -38.40 |
| Profit of the financial year | 580.63 | -27.68 | 379.05 | 320.30 | 221.73 |
| Shareholders equity total | 714.93 | 187.26 | 566.31 | 586.60 | 508.34 |
| Non-current deferred tax liabilities | 164.47 | 103.58 | 86.55 | 65.20 | |
| Non-current liabilities total | 164.47 | 103.58 | 86.55 | 65.20 | |
| Current trade creditors | 386.14 | 459.11 | 371.09 | 491.47 | 537.29 |
| Current owed to participating | 8.11 | 7.19 | 8.67 | 1.35 | 3.00 |
| Current owed to group member | 248.52 | 412.99 | 425.55 | 536.60 | 647.34 |
| Other non-interest bearing current liabilities | 1 043.09 | 708.87 | 617.60 | 554.49 | 528.64 |
| Current liabilities total | 1 685.86 | 1 588.16 | 1 422.91 | 1 583.90 | 1 716.27 |
| Balance sheet total (liabilities) | 2 565.26 | 1 775.42 | 2 092.80 | 2 257.05 | 2 289.80 |
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.