PV Lerduer A/S
CVR number: 37582166
Fredensvej 8, Tvingstrup 8700 Horsens
pv@lerduer.dk
tel: 75667433
www.pvlerduer.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 497.68 | 1 223.04 | 1 405.44 | 2 627.08 | 1 729.92 |
| Employee benefit expenses | -1 266.50 | -1 080.43 | -1 131.09 | -1 232.69 | -1 217.97 |
| Total depreciation | - 231.92 | - 257.66 | -70.89 | -60.46 | -83.36 |
| EBIT | -0.74 | - 115.04 | 203.47 | 1 333.93 | 428.58 |
| Other financial income | 0.07 | 8.67 | 16.00 | 0.83 | |
| Other financial expenses | -12.76 | -5.35 | -10.39 | -16.23 | -36.94 |
| Pre-tax profit | -13.49 | - 120.32 | 201.74 | 1 333.70 | 392.47 |
| Income taxes | 2.50 | 26.49 | -44.38 | - 293.40 | -86.34 |
| Net earnings | -10.99 | -93.84 | 157.36 | 1 040.30 | 306.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 200.00 | ||||
| Intangible assets total | 200.00 | ||||
| Buildings | 180.83 | 247.50 | 330.67 | ||
| Machinery and equipment | 134.76 | 208.41 | |||
| Tangible assets total | 134.76 | 208.41 | 180.83 | 247.50 | 330.67 |
| Other receivables | 60.00 | 66.00 | 66.00 | ||
| Investments total | 60.00 | 66.00 | 66.00 | ||
| Non-current other receivables | 60.00 | 60.00 | |||
| Long term receivables total | 60.00 | 60.00 | |||
| Raw materials and consumables | 1 069.07 | 274.68 | 1 065.93 | 482.32 | 1 703.79 |
| Finished products/goods | 908.44 | 1 107.59 | 393.40 | 656.86 | 2 153.84 |
| Inventories total | 1 977.51 | 1 382.27 | 1 459.33 | 1 139.18 | 3 857.63 |
| Current trade debtors | 246.17 | 300.73 | 758.80 | 429.01 | 23.46 |
| Current amounts owed by group member comp. | 144.54 | 882.46 | 741.52 | ||
| Prepayments and accrued income | 78.13 | 78.13 | |||
| Current other receivables | 87.22 | 210.02 | 329.43 | 81.98 | 191.31 |
| Current deferred tax assets | 64.54 | 0.71 | 2.28 | 1.97 | 2.64 |
| Short term receivables total | 476.05 | 734.12 | 1 972.97 | 1 254.49 | 217.40 |
| Cash and bank deposits | 22.69 | 829.07 | 218.96 | 2 040.51 | |
| Cash and cash equivalents | 22.69 | 829.07 | 218.96 | 2 040.51 | |
| Balance sheet total (assets) | 2 871.02 | 3 213.88 | 3 892.10 | 4 747.67 | 4 471.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 200.00 | 2 000.00 | |||
| Retained earnings | 2 145.21 | 2 134.22 | 1 840.38 | -2.26 | 1 038.04 |
| Profit of the financial year | -10.99 | -93.84 | 157.36 | 1 040.30 | 306.13 |
| Shareholders equity total | 2 634.22 | 2 540.38 | 2 697.74 | 3 538.04 | 1 844.17 |
| Provisions | 40.46 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 682.30 | ||||
| Current trade creditors | 25.64 | 256.48 | 316.23 | 141.90 | 254.38 |
| Current owed to group member | 617.68 | ||||
| Short-term deferred tax liabilities | 14.68 | 45.96 | 293.08 | ||
| Other non-interest bearing current liabilities | 170.70 | 402.34 | 832.17 | 774.65 | 1 073.17 |
| Current liabilities total | 196.34 | 673.50 | 1 194.36 | 1 209.63 | 2 627.53 |
| Balance sheet total (liabilities) | 2 871.02 | 3 213.88 | 3 892.10 | 4 747.67 | 4 471.70 |
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.