LD Projekt III ApS — Credit Rating and Financial Key Figures
CVR number: 39084813
Parcelvej 54, 2840 Holte
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 11 106.61 | 6 612.05 | - 724.39 | 8 783.40 |
EBIT | 11 106.61 | 6 612.05 | - 724.39 | 8 783.40 |
Other financial income | 40.50 | |||
Other financial expenses | -80.39 | -29.58 | -12.98 | -1.25 |
Pre-tax profit | 11 026.22 | 6 582.46 | - 737.37 | 8 822.65 |
Income taxes | -2 425.76 | -1 448.13 | 161.58 | -1 940.97 |
Net earnings | 8 600.45 | 5 134.33 | - 575.79 | 6 881.68 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Semifinished products | 11 384.51 | |||
Inventories total | 11 384.51 | |||
Current amounts owed by group member comp. | 6 971.24 | 8 200.00 | ||
Current other receivables | 1.99 | 52.17 | ||
Current deferred tax assets | 161.58 | |||
Short term receivables total | 6 971.24 | 163.57 | 8 252.17 | |
Cash and bank deposits | 12 137.09 | 1 843.78 | 118.36 | 52.19 |
Cash and cash equivalents | 12 137.09 | 1 843.78 | 118.36 | 52.19 |
Balance sheet total (assets) | 23 521.60 | 8 815.02 | 281.93 | 8 304.36 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 8 600.00 | 5 134.79 | 6 300.00 | |
Retained earnings | -8 600.00 | -5 134.33 | -6 875.79 | |
Profit of the financial year | 8 600.45 | 5 134.33 | - 575.79 | 6 881.68 |
Shareholders equity total | 8 650.45 | 5 184.79 | - 525.79 | 6 355.89 |
Non-current owed to group member | 800.00 | |||
Non-current liabilities total | 800.00 | |||
Current trade creditors | 43.31 | 311.65 | 0.22 | |
Short-term deferred tax liabilities | 2 425.76 | 1 448.13 | 1 940.97 | |
Other non-interest bearing current liabilities | 12 402.07 | 1 870.45 | 7.50 | 7.50 |
Current liabilities total | 14 871.15 | 3 630.23 | 7.72 | 1 948.47 |
Balance sheet total (liabilities) | 23 521.60 | 8 815.02 | 281.93 | 8 304.36 |
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.