LARSON Strategic Design Consultancy ApS — Credit Rating and Financial Key Figures
CVR number: 42840386
Thorupgård Allé 17, 2720 Vanløse
Income statement (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 429.77 | 894.42 | 594.05 |
| External services | - 170.73 | - 431.77 | - 220.65 |
| Gross profit | 259.04 | 462.65 | 373.40 |
| Employee benefit expenses | - 163.73 | - 430.20 | - 399.60 |
| EBIT | 95.30 | 32.45 | -26.19 |
| Other financial expenses | -0.42 | -1.26 | -1.20 |
| Pre-tax profit | 94.89 | 31.18 | -27.39 |
| Income taxes | -21.49 | -8.21 | |
| Net earnings | 73.39 | 22.98 | -27.39 |
Assets (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 120.00 | 188.50 | |
| Current deferred tax assets | 10.00 | ||
| Short term receivables total | 120.00 | 188.50 | 10.00 |
| Cash and bank deposits | 77.28 | 19.32 | 179.50 |
| Cash and cash equivalents | 77.28 | 19.32 | 179.50 |
| Balance sheet total (assets) | 197.28 | 207.82 | 189.50 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 73.39 | 96.37 | |
| Profit of the financial year | 73.39 | 22.98 | -27.39 |
| Shareholders equity total | 113.39 | 136.37 | 108.98 |
| Non-current liabilities total | |||
| Current trade creditors | 4.56 | ||
| Current owed to participating | 0.64 | 8.64 | 8.64 |
| Short-term deferred tax liabilities | 21.49 | 7.26 | |
| Other non-interest bearing current liabilities | 61.75 | 55.55 | 67.33 |
| Current liabilities total | 83.89 | 71.45 | 80.52 |
| Balance sheet total (liabilities) | 197.28 | 207.82 | 189.50 |
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.