LAGUR A/S — Credit Rating and Financial Key Figures
CVR number: 36070641
Attrupvej 4, Strøby 8550 Ryomgård
post@lagur.dk
tel: 70605600
www.lagur.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 514.15 | 4 311.40 | 6 893.47 | 8 769.08 | 10 628.01 |
| Employee benefit expenses | -1 582.75 | -1 951.19 | -2 950.85 | -4 203.85 | -4 766.50 |
| Other operating expenses | -25.81 | ||||
| Total depreciation | - 134.42 | - 252.44 | - 357.05 | - 442.72 | - 530.38 |
| EBIT | 2 796.98 | 2 107.77 | 3 585.57 | 4 122.50 | 5 305.32 |
| Other financial income | 9.33 | 224.31 | 292.68 | 103.90 | 235.09 |
| Other financial expenses | -5.50 | -11.35 | - 298.84 | -48.15 | -5.69 |
| Net income from associates (fin.) | 58.40 | -81.23 | -8.48 | -45.47 | |
| Pre-tax profit | 2 859.21 | 2 239.50 | 3 570.92 | 4 132.79 | 5 534.72 |
| Income taxes | - 622.41 | - 509.87 | - 798.87 | - 938.24 | -1 256.51 |
| Net earnings | 2 236.80 | 1 729.64 | 2 772.05 | 3 194.54 | 4 278.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 363.87 | 140.51 | 80.62 | 26.04 | |
| Intangible rights | 323.56 | 300.45 | 277.33 | 639.70 | |
| Intangible assets total | 363.87 | 464.06 | 381.07 | 303.37 | 639.70 |
| Machinery and equipment | 506.44 | 877.49 | 1 159.77 | 1 341.28 | 1 543.24 |
| Tangible assets total | 506.44 | 877.49 | 1 159.77 | 1 341.28 | 1 543.24 |
| Holdings in group member companies | 135.40 | 53.93 | 45.47 | ||
| Investments total | 153.10 | 73.52 | 85.14 | 57.01 | 124.43 |
| Non-current loans receivable | 804.68 | ||||
| Long term receivables total | 804.68 | ||||
| Semifinished products | 264.55 | 135.71 | 108.73 | 162.56 | 141.65 |
| Raw materials and consumables | 195.92 | 332.44 | 288.98 | 360.54 | 480.27 |
| Finished products/goods | 127.20 | 167.05 | 135.32 | 183.65 | 194.76 |
| Inventories total | 587.67 | 635.19 | 533.03 | 706.75 | 816.67 |
| Current trade debtors | 1 450.53 | 1 378.99 | 1 709.72 | 2 368.83 | 1 553.31 |
| Prepayments and accrued income | 44.43 | 71.17 | 173.35 | 184.29 | 197.66 |
| Current other receivables | 38.05 | 186.35 | 38.35 | 1.23 | |
| Short term receivables total | 1 533.00 | 1 636.51 | 1 921.42 | 2 553.11 | 1 752.20 |
| Other current investments | 1 173.76 | 982.51 | 1 072.36 | 1 260.77 | |
| Cash and bank deposits | 247.53 | 378.23 | 1 702.77 | 2 483.53 | 3 884.92 |
| Cash and cash equivalents | 247.53 | 1 551.99 | 2 685.28 | 3 555.89 | 5 145.69 |
| Balance sheet total (assets) | 4 196.30 | 5 238.77 | 6 765.72 | 8 517.43 | 10 021.94 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 2 500.00 | 4 000.00 | |
| Other reserves | 283.82 | 109.59 | 62.88 | - 979.69 | -1 500.00 |
| Retained earnings | - 536.65 | 24.13 | - 199.50 | 115.13 | - 670.02 |
| Profit of the financial year | 2 236.80 | 1 729.64 | 2 772.05 | 3 194.54 | 4 278.21 |
| Shareholders equity total | 2 033.97 | 3 263.36 | 4 035.44 | 5 229.98 | 6 508.19 |
| Provisions | 117.16 | 176.53 | 209.76 | 183.30 | 286.79 |
| Non-current deferred tax liabilities | 545.85 | 372.12 | 561.59 | 755.38 | 883.09 |
| Non-current liabilities total | 545.85 | 372.12 | 561.59 | 755.38 | 883.09 |
| Current loans from credit institutions | 13.00 | 33.00 | 69.00 | 103.00 | 132.00 |
| Advances received | 94.15 | ||||
| Current trade creditors | 298.00 | 172.42 | 578.48 | 582.40 | 651.32 |
| Other non-interest bearing current liabilities | 1 188.32 | 1 221.33 | 1 311.45 | 1 587.04 | 1 435.40 |
| Accruals and deferred income | 76.32 | 30.98 | |||
| Current liabilities total | 1 499.32 | 1 426.75 | 1 958.93 | 2 348.76 | 2 343.87 |
| Balance sheet total (liabilities) | 4 196.30 | 5 238.77 | 6 765.72 | 8 517.43 | 10 021.94 |
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.