LG ApS — Credit Rating and Financial Key Figures
CVR number: 37081566
Østvej 14, Esbønderup 3230 Græsted
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.38 | ||||
| Gross profit | -5.38 | -5.62 | -5.66 | -6.33 | -6.93 |
| EBIT | -5.38 | -5.62 | -5.66 | -6.33 | -6.93 |
| Other financial income | 121.42 | 111.26 | 430.36 | 808.70 | 2 377.46 |
| Other financial expenses | -82.68 | - 111.36 | -94.51 | -83.53 | -94.80 |
| Net income from associates (fin.) | 405.11 | 708.88 | 471.67 | 600.89 | 2 681.11 |
| Pre-tax profit | 438.47 | 703.15 | 801.86 | 1 319.73 | 4 956.85 |
| Income taxes | -9.04 | 0.34 | -75.42 | - 161.87 | - 513.55 |
| Net earnings | 429.43 | 703.49 | 726.44 | 1 157.85 | 4 443.30 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 956.44 | 1 815.32 | 2 286.99 | 2 887.88 | 3 968.99 |
| Investments total | 1 956.44 | 1 815.32 | 2 286.99 | 2 887.88 | 3 968.99 |
| Non-curr. owed by group member comp. | 228.18 | 224.36 | 215.56 | 859.55 | |
| Long term receivables total | 228.18 | 224.36 | 215.56 | 859.55 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 94.03 | 228.18 | 224.36 | 345.11 | |
| Current deferred tax assets | 168.78 | ||||
| Short term receivables total | 168.78 | 94.03 | 228.18 | 224.36 | 345.11 |
| Other current investments | 508.15 | 682.33 | 2 074.12 | 2 827.72 | 5 332.37 |
| Cash and bank deposits | 3 656.97 | 2 717.99 | 257.84 | 278.84 | 61.71 |
| Cash and cash equivalents | 4 165.12 | 3 400.32 | 2 331.96 | 3 106.56 | 5 394.08 |
| Balance sheet total (assets) | 6 290.34 | 5 537.85 | 5 071.49 | 6 434.35 | 10 567.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 900.00 | 850.00 | 57.20 | 58.90 | 67.50 |
| Other reserves | 1 822.32 | 1 681.20 | 2 152.87 | 2 753.76 | 3 966.87 |
| Retained earnings | 344.73 | 65.28 | 239.90 | 306.56 | 183.80 |
| Profit of the financial year | 429.43 | 703.49 | 726.44 | 1 157.85 | 4 443.30 |
| Shareholders equity total | 3 621.48 | 3 424.97 | 3 301.42 | 4 402.07 | 8 786.47 |
| Non-current other liabilities | 104.09 | 193.00 | 286.81 | ||
| Non-current deferred tax liabilities | 344.79 | 1 428.43 | |||
| Non-current liabilities total | 104.09 | 193.00 | 286.81 | 344.79 | 1 428.43 |
| Current trade creditors | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Current owed to group member | 2 283.10 | 1 859.14 | 1 297.96 | 1 590.59 | |
| Other non-interest bearing current liabilities | 277.17 | 56.24 | 180.80 | 92.39 | 348.33 |
| Current liabilities total | 2 564.77 | 1 919.88 | 1 483.26 | 1 687.48 | 352.83 |
| Balance sheet total (liabilities) | 6 290.34 | 5 537.85 | 5 071.49 | 6 434.35 | 10 567.73 |
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.