LJ CONSULT KOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 36482877
Vejlevej 364, Bramdrupdam 6000 Kolding
tel: 20291788
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 460.48 | 839.01 | 865.15 | 304.73 | 407.62 |
| Employee benefit expenses | - 349.37 | - 481.75 | - 647.54 | - 290.17 | - 400.90 |
| Total depreciation | -24.00 | -4.25 | |||
| EBIT | 87.11 | 353.01 | 217.62 | 14.55 | 6.72 |
| Other financial expenses | -2.96 | -3.76 | -7.84 | -1.68 | -0.30 |
| Pre-tax profit | 84.15 | 349.25 | 209.78 | 12.87 | 6.42 |
| Income taxes | -22.33 | -71.72 | -39.63 | -2.71 | -1.96 |
| Net earnings | 61.82 | 277.53 | 170.14 | 10.17 | 4.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 4.25 | ||||
| Intangible assets total | 4.25 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 22.00 | ||||
| Inventories total | 22.00 | ||||
| Current trade debtors | 86.91 | 306.81 | 683.05 | 104.05 | 49.85 |
| Current other receivables | 2.00 | ||||
| Current deferred tax assets | 10.57 | 9.04 | |||
| Short term receivables total | 86.91 | 306.81 | 683.05 | 114.62 | 60.89 |
| Cash and bank deposits | 603.63 | 453.41 | 297.90 | 461.55 | 423.82 |
| Cash and cash equivalents | 603.63 | 453.41 | 297.90 | 461.55 | 423.82 |
| Balance sheet total (assets) | 716.79 | 760.23 | 980.95 | 576.17 | 484.71 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 117.80 | |||
| Retained earnings | 36.93 | -15.65 | 144.08 | 314.22 | 324.39 |
| Profit of the financial year | 61.82 | 277.53 | 170.14 | 10.17 | 4.46 |
| Shareholders equity total | 148.75 | 426.28 | 482.02 | 374.39 | 378.85 |
| Provisions | 7.33 | 4.50 | 0.72 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 0.48 | 27.00 | 13.59 | 69.64 | 20.89 |
| Current owed to participating | 50.84 | 36.82 | 131.25 | 7.77 | 3.25 |
| Short-term deferred tax liabilities | 18.08 | 70.56 | 37.41 | ||
| Other non-interest bearing current liabilities | 491.30 | 195.07 | 315.96 | 124.37 | 81.71 |
| Current liabilities total | 560.70 | 329.45 | 498.20 | 201.78 | 105.86 |
| Balance sheet total (liabilities) | 716.79 | 760.23 | 980.95 | 576.17 | 484.71 |
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.