Lerøy Seafood Denmark A/S
CVR number: 37848204
Søren Nordbysvej 27-29, 9850 Hirtshals
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 700.00 | 1 400.00 | 1 400.00 | 5 187.00 | 5 432.00 |
| External services | - 403.00 | - 890.00 | - 837.00 | -5 503.00 | -6 606.00 |
| Gross profit | 297.00 | 510.00 | 563.00 | - 316.00 | -1 174.00 |
| Employee benefit expenses | - 561.00 | -1 202.00 | -1 089.00 | -1 493.00 | -1 494.00 |
| Total depreciation | -7.00 | ||||
| EBIT | - 264.00 | - 692.00 | - 526.00 | -1 809.00 | -2 675.00 |
| Other financial income | 81.00 | ||||
| Other financial expenses | - 522.00 | - 417.00 | - 195.00 | -35.00 | -1 807.00 |
| Net income from associates (fin.) | 47 700.00 | 60 806.00 | 45 228.00 | 21 813.00 | 35 224.00 |
| Pre-tax profit | 46 914.00 | 59 697.00 | 44 507.00 | 20 050.00 | 30 742.00 |
| Income taxes | 578.00 | 242.00 | 85.00 | 371.00 | 904.00 |
| Net earnings | 47 492.00 | 59 939.00 | 44 592.00 | 20 421.00 | 31 646.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 245.00 | ||||
| Intangible assets total | 245.00 | ||||
| Advance payments and construction in progress | 49.00 | ||||
| Tangible assets total | 49.00 | ||||
| Holdings in group member companies | 323 464.00 | 325 861.00 | 319 044.00 | 264 111.00 | 341 529.00 |
| Participating interests | 2 829.00 | 3 104.00 | 2 626.00 | 3 006.00 | |
| Investments total | 323 464.00 | 328 690.00 | 322 148.00 | 266 737.00 | 344 535.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 133.00 | 26.00 | 126.00 | 15 895.00 | 20 864.00 |
| Prepayments and accrued income | 592.00 | 59.00 | 34.00 | 117.00 | 210.00 |
| Current other receivables | 11.00 | 40.00 | 211.00 | 46.00 | |
| Current deferred tax assets | 12 288.00 | 11 759.00 | 13 107.00 | 9 029.00 | 14 253.00 |
| Short term receivables total | 13 013.00 | 11 855.00 | 13 307.00 | 25 252.00 | 35 373.00 |
| Balance sheet total (assets) | 336 477.00 | 340 545.00 | 335 455.00 | 292 038.00 | 380 153.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 37 500.00 | 37 500.00 | 37 500.00 | 37 500.00 | 37 500.00 |
| Shares repurchased | 47 500.00 | 30 000.00 | 22 435.00 | 10 000.00 | 15 000.00 |
| Other reserves | 25 992.00 | 29 355.00 | 19 713.00 | ||
| Retained earnings | 128 391.00 | 139 827.00 | 187 203.00 | 215 963.00 | 220 537.00 |
| Profit of the financial year | 47 492.00 | 59 939.00 | 44 592.00 | 20 421.00 | 31 646.00 |
| Shareholders equity total | 286 875.00 | 296 621.00 | 311 443.00 | 283 884.00 | 304 683.00 |
| Provisions | 54.00 | ||||
| Non-current deferred tax liabilities | 7 001.00 | 7 001.00 | 4 001.00 | 4 001.00 | 14 001.00 |
| Non-current liabilities total | 7 001.00 | 7 001.00 | 4 001.00 | 4 001.00 | 14 001.00 |
| Current loans from credit institutions | 6 703.00 | 2 282.00 | 3 442.00 | 3 609.00 | 58 326.00 |
| Current trade creditors | 695.00 | 396.00 | 256.00 | 415.00 | 506.00 |
| Current owed to group member | 35 061.00 | 33 938.00 | 16 029.00 | 2 499.00 | |
| Other non-interest bearing current liabilities | 142.00 | 307.00 | 284.00 | 129.00 | 84.00 |
| Current liabilities total | 42 601.00 | 36 923.00 | 20 011.00 | 4 153.00 | 61 415.00 |
| Balance sheet total (liabilities) | 336 477.00 | 340 545.00 | 335 455.00 | 292 038.00 | 380 153.00 |
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.