FL HOLDING VIBORG ApS — Credit Rating and Financial Key Figures
CVR number: 33645805
Læsøvej 11, 8800 Viborg
info@frantslarsen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.63 | -5.50 | -6.25 | -7.50 | -7.50 |
| EBIT | -12.63 | -5.50 | -6.25 | -7.50 | -7.50 |
| Other financial income | 29.80 | 27.75 | 32.35 | 35.72 | 46.10 |
| Other financial expenses | -31.49 | -30.22 | -47.68 | -35.24 | -36.44 |
| Net income from associates (fin.) | 692.78 | 426.46 | 483.01 | 427.64 | 504.99 |
| Pre-tax profit | 678.47 | 418.49 | 461.44 | 420.62 | 507.15 |
| Income taxes | 4.50 | 1.75 | 4.75 | 1.38 | -1.12 |
| Net earnings | 682.97 | 420.24 | 466.19 | 421.99 | 506.03 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 857.33 | 1 133.79 | 1 326.83 | 1 672.26 | 2 027.26 |
| Participating interests | 20.00 | 229.98 | 12.18 | ||
| Investments total | 857.33 | 1 153.79 | 1 556.80 | 1 684.44 | 2 027.26 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 484.70 | 612.46 | 686.81 | 795.14 | 960.41 |
| Current owed by particip. interest comp. | 180.00 | 0.88 | |||
| Current other receivables | 30.00 | ||||
| Current deferred tax assets | 4.50 | 6.25 | 12.49 | 43.86 | 87.02 |
| Short term receivables total | 519.20 | 618.71 | 879.29 | 839.00 | 1 048.31 |
| Cash and bank deposits | 24.11 | 4.06 | 4.03 | 3.98 | 3.11 |
| Cash and cash equivalents | 24.11 | 4.06 | 4.03 | 3.98 | 3.11 |
| Balance sheet total (assets) | 1 400.64 | 1 776.56 | 2 440.13 | 2 527.43 | 3 078.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 697.33 | 973.79 | 1 356.80 | 1 484.44 | 1 867.26 |
| Retained earnings | - 714.48 | - 307.97 | - 383.74 | - 159.60 | - 238.22 |
| Profit of the financial year | 682.97 | 420.24 | 466.19 | 421.99 | 506.03 |
| Shareholders equity total | 745.82 | 1 166.06 | 1 519.25 | 1 826.84 | 2 215.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 396.23 | 8.80 | 0.80 | 6.30 | 12.23 |
| Current owed to group member | 253.59 | 596.70 | 913.59 | 613.66 | 647.85 |
| Short-term deferred tax liabilities | 1.49 | 42.48 | 88.14 | ||
| Other non-interest bearing current liabilities | 33.14 | 110.38 | |||
| Current liabilities total | 654.82 | 610.50 | 920.88 | 700.59 | 863.60 |
| Balance sheet total (liabilities) | 1 400.64 | 1 776.56 | 2 440.13 | 2 527.43 | 3 078.67 |
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.