Lange-Müller Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 39984970
Lange-Müllers Alle 28, 2960 Rungsted Kyst
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 297.02 | -60.11 | 56.54 | -39.71 | - 158.81 |
| Total depreciation | -31.57 | -31.57 | -31.57 | -87.97 | |
| EBIT | - 328.59 | -91.68 | 24.98 | -71.28 | - 246.78 |
| Other financial income | 0.14 | ||||
| Other financial expenses | -20.83 | -33.61 | -10.29 | -13.72 | |
| Pre-tax profit | - 349.43 | - 125.29 | 14.68 | -85.00 | - 246.64 |
| Income taxes | 76.87 | -76.87 | |||
| Net earnings | - 272.55 | - 202.17 | 14.68 | -85.00 | - 246.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 237.36 | 256.36 | 256.36 | 256.36 | |
| Intangible rights | 193.93 | 162.36 | 130.79 | 99.22 | 67.65 |
| Intangible assets total | 431.29 | 418.72 | 387.15 | 355.58 | 67.65 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 113.12 | ||||
| Finished products/goods | 113.12 | 113.12 | 159.60 | ||
| Inventories total | 113.12 | 113.12 | 113.12 | 159.60 | |
| Current trade debtors | 16.85 | ||||
| Current other receivables | 40.94 | 24.22 | 27.05 | 19.30 | |
| Current deferred tax assets | 76.87 | ||||
| Short term receivables total | 134.66 | 24.22 | 27.05 | 19.30 | |
| Cash and bank deposits | 87.02 | 57.00 | 65.27 | 41.73 | 71.93 |
| Cash and cash equivalents | 87.02 | 57.00 | 65.27 | 41.73 | 71.93 |
| Balance sheet total (assets) | 766.09 | 613.06 | 592.59 | 576.20 | 139.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 185.14 | 199.96 | 199.96 | 199.96 | |
| Retained earnings | - 185.14 | - 472.51 | - 674.68 | - 660.00 | - 745.00 |
| Profit of the financial year | - 272.55 | - 202.17 | 14.68 | -85.00 | - 246.64 |
| Shareholders equity total | - 272.55 | - 474.72 | - 420.04 | - 505.04 | - 951.64 |
| Non-current liabilities total | |||||
| Current owed to participating | 1 080.27 | 995.13 | 1 081.24 | 1 091.22 | |
| Other non-interest bearing current liabilities | 1 038.64 | 7.50 | 17.50 | ||
| Current liabilities total | 1 038.64 | 1 087.77 | 1 012.63 | 1 081.24 | 1 091.22 |
| Balance sheet total (liabilities) | 766.09 | 613.06 | 592.59 | 576.20 | 139.58 |
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.