LONDERO-MOSAIK A/S — Credit Rating and Financial Key Figures
CVR number: 87535312
Valseholmen 9, 2650 Hvidovre
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31 493.00 | 32 935.00 | 34 481 382.00 | 30 500.58 | 40 805.22 |
| Employee benefit expenses | -23 786.00 | -28 230.00 | -25 588 598.00 | -25 331.85 | -32 399.04 |
| Total depreciation | - 187.00 | - 200.00 | - 167 708.00 | - 182.33 | - 188.68 |
| Reduction in value of non-current assets | 110.00 | 3 156.00 | 68 850.00 | 100.00 | |
| EBIT | 7 630.00 | 7 661.00 | 8 793 926.00 | 4 986.41 | 8 317.51 |
| Other financial income | 50.00 | 84.00 | 55 464.00 | 155.82 | 400.44 |
| Other financial expenses | - 101.00 | - 214.00 | - 278 656.00 | - 166.10 | - 391.52 |
| Pre-tax profit | 7 579.00 | 7 531.00 | 8 570 734.00 | 4 976.12 | 8 326.43 |
| Income taxes | -1 675.00 | -1 654.00 | -1 984 549.00 | -1 112.27 | -1 835.77 |
| Net earnings | 5 904.00 | 5 877.00 | 6 586 185.00 | 3 863.85 | 6 490.65 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5 952.00 | 8 431.00 | 8 500 000.00 | 8 500.00 | 8 600.00 |
| Machinery and equipment | 590.00 | 708.00 | 532 915.00 | 457.46 | 534.46 |
| Tangible assets total | 6 542.00 | 9 139.00 | 9 032 915.00 | 8 957.46 | 9 134.46 |
| Investments total | |||||
| Non-current other receivables | 87.00 | 87.00 | 86 757.00 | 86.76 | 86.76 |
| Long term receivables total | 87.00 | 87.00 | 86 757.00 | 86.76 | 86.76 |
| Raw materials and consumables | 1 647.00 | 1 181.00 | 794 723.00 | 1 203.13 | 825.65 |
| Inventories total | 1 647.00 | 1 181.00 | 794 723.00 | 1 203.13 | 825.65 |
| Current trade debtors | 13 454.00 | 11 637.00 | 18 400 590.00 | 11 080.98 | 20 227.63 |
| Prepayments and accrued income | 22.25 | ||||
| Current other receivables | 898.00 | 6 349.00 | 1 495 924.00 | 1 688.53 | 2 553.17 |
| Current deferred tax assets | 96.00 | ||||
| Short term receivables total | 14 448.00 | 17 986.00 | 19 896 514.00 | 12 791.77 | 22 780.80 |
| Other current investments | 278.00 | 355.00 | 399 901.00 | 540.93 | 856.45 |
| Cash and bank deposits | 4 899.00 | 7 679.00 | 8 384 568.00 | 11 522.57 | 8 138.97 |
| Cash and cash equivalents | 5 177.00 | 8 034.00 | 8 784 469.00 | 12 063.50 | 8 995.42 |
| Balance sheet total (assets) | 27 901.00 | 36 427.00 | 38 595 378.00 | 35 102.62 | 41 823.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 4 167.00 | 3 877.00 | 4 086 185.00 | 3 863.85 | 4 490.65 |
| Retained earnings | 1 833.00 | 3 860.00 | 5 650 855.00 | 8 373.19 | 7 746.39 |
| Profit of the financial year | 5 904.00 | 5 877.00 | 6 586 185.00 | 3 863.85 | 6 490.65 |
| Shareholders equity total | 12 904.00 | 14 614.00 | 17 323 225.00 | 17 100.89 | 19 727.69 |
| Provisions | 610.00 | 661.00 | 872 745.00 | 743.21 | 748.65 |
| Non-current deferred tax liabilities | 2 296.92 | ||||
| Non-current liabilities total | 2 296.92 | ||||
| Current trade creditors | 3 975.00 | 4 082.00 | 7 633 528.00 | 4 045.02 | 5 916.88 |
| Current owed to participating | 1 656.00 | 8 475.00 | 3 919 251.00 | 4 633.11 | 3 439.23 |
| Short-term deferred tax liabilities | 2 002.00 | 1 109.00 | 1 287 762.00 | 748.81 | 1 270.40 |
| Other non-interest bearing current liabilities | 6 308.00 | 6 681.00 | 6 764 696.00 | 6 743.38 | 7 628.10 |
| Accruals and deferred income | 446.00 | 805.00 | 794 171.00 | 1 088.20 | 795.22 |
| Current liabilities total | 14 387.00 | 21 152.00 | 20 399 408.00 | 17 258.52 | 19 049.83 |
| Balance sheet total (liabilities) | 27 901.00 | 36 427.00 | 38 595 378.00 | 35 102.62 | 41 823.09 |
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.