Loca's Loco ApS
CVR number: 42265497
Allegade 26, 2000 Frederiksberg
locasloco2021@gmail.com
tel: 21516043
www.locasloco.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 141.97 | - 141.56 | 117.53 |
| Total depreciation | -28.11 | -63.63 | -80.58 |
| EBIT | - 170.09 | - 205.19 | 36.95 |
| Other financial expenses | -6.38 | -7.46 | -13.46 |
| Pre-tax profit | - 176.47 | - 212.66 | 23.49 |
| Income taxes | 38.07 | 46.03 | -6.24 |
| Net earnings | - 138.39 | - 166.63 | 17.24 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 142.50 | 127.50 | 112.50 |
| Intangible assets total | 142.50 | 127.50 | 112.50 |
| Buildings | 144.06 | 171.78 | 165.26 |
| Machinery and equipment | 133.04 | 319.66 | 300.60 |
| Tangible assets total | 277.10 | 491.44 | 465.86 |
| Other receivables | 61.50 | 61.50 | 61.50 |
| Investments total | 61.50 | 61.50 | 61.50 |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 13.23 | ||
| Current deferred tax assets | 38.07 | 84.10 | 77.86 |
| Short term receivables total | 38.07 | 97.34 | 77.86 |
| Cash and bank deposits | 114.47 | 61.33 | 218.65 |
| Cash and cash equivalents | 114.47 | 61.33 | 218.65 |
| Balance sheet total (assets) | 633.65 | 839.10 | 936.37 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 138.39 | - 305.02 | |
| Profit of the financial year | - 138.39 | - 166.63 | 17.24 |
| Shareholders equity total | -98.39 | - 265.02 | - 247.78 |
| Non-current liabilities total | |||
| Current trade creditors | 6.26 | 8.82 | 12.80 |
| Current owed to participating | 725.65 | 1 095.31 | 1 138.73 |
| Other non-interest bearing current liabilities | 0.13 | 32.62 | |
| Current liabilities total | 732.04 | 1 104.12 | 1 184.15 |
| Balance sheet total (liabilities) | 633.65 | 839.10 | 936.37 |
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.