Lous ApS
CVR number: 41780991
Blokken 37, 3460 Birkerød
peter@lousconsult.com
tel: 28293365
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 933.20 | 808.49 | 643.62 |
| Wages and salaries | - 471.94 | ||
| Employee benefit expenses | - 682.29 | - 444.84 | |
| Other operating expenses | - 428.48 | ||
| Total depreciation | -25.00 | ||
| EBIT | 7.78 | 126.20 | 198.78 |
| Other financial income | 0.01 | 3.48 | |
| Other financial expenses | -4.37 | -2.03 | -11.00 |
| Pre-tax profit | 3.42 | 124.17 | 191.26 |
| Income taxes | -0.75 | -27.30 | -45.19 |
| Net earnings | 2.67 | 96.87 | 146.08 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 75.00 | ||
| Tangible assets total | 75.00 | ||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 18.75 | 180.56 | 70.18 |
| Current amounts owed by group member comp. | 3.50 | 46.36 | |
| Current other receivables | 0.00 | 1.30 | |
| Short term receivables total | 18.75 | 184.06 | 117.84 |
| Cash and bank deposits | 74.11 | 114.45 | 277.16 |
| Cash and cash equivalents | 74.11 | 114.45 | 277.16 |
| Balance sheet total (assets) | 167.86 | 298.51 | 395.00 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | ||
| Other reserves | -0.76 | ||
| Retained earnings | 0.27 | - 100.80 | |
| Profit of the financial year | 2.67 | 96.87 | 146.08 |
| Shareholders equity total | 41.91 | 137.14 | 285.28 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.22 | 1.52 | |
| Current trade creditors | 58.02 | 0.70 | 9.63 |
| Current owed to participating | 79.48 | 5.22 | |
| Short-term deferred tax liabilities | 28.05 | 45.19 | |
| Other non-interest bearing current liabilities | 67.93 | 52.92 | 48.16 |
| Current liabilities total | 125.95 | 161.37 | 109.72 |
| Balance sheet total (liabilities) | 167.86 | 298.51 | 395.00 |
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.