LIFECOACH ApS — Credit Rating and Financial Key Figures
CVR number: 26196841
Nyker Strandvej 91, Sorthat-Muleby 3700 Rønne
Lis@LifeCoach.dk
tel: 48718857
http://www.lifecoach.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 525.94 | ||||
| Gross profit | 389.84 | 356.32 | 170.34 | 357.27 | |
| Employee benefit expenses | - 278.79 | - 328.84 | - 257.95 | - 304.85 | - 303.60 |
| Total depreciation | -0.00 | -5.71 | -7.61 | -7.61 | -8.72 |
| EBIT | 111.04 | 21.77 | -95.22 | -96.82 | 44.96 |
| Other financial income | 6.30 | 37.10 | -3.28 | -1.85 | 0.37 |
| Other financial expenses | -0.07 | ||||
| Pre-tax profit | 117.28 | 58.87 | -98.50 | -98.66 | 45.32 |
| Income taxes | -26.07 | -12.99 | |||
| Net earnings | 91.20 | 45.89 | -98.50 | -98.66 | 45.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 17.12 | 9.51 | 1.90 | ||
| Tangible assets total | 17.12 | 9.51 | 1.90 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 76.14 | 47.07 | 43.90 | 35.82 | 35.98 |
| Prepayments and accrued income | 15.88 | ||||
| Short term receivables total | 76.14 | 62.95 | 43.90 | 35.82 | 35.98 |
| Other current investments | 19.90 | ||||
| Cash and bank deposits | 349.88 | 519.45 | 272.37 | 175.59 | 261.10 |
| Cash and cash equivalents | 369.78 | 519.45 | 272.37 | 175.59 | 261.10 |
| Balance sheet total (assets) | 445.92 | 599.52 | 325.78 | 213.31 | 297.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 121.00 | 187.32 | 233.21 | 134.70 | 36.04 |
| Profit of the financial year | 91.20 | 45.89 | -98.50 | -98.66 | 45.32 |
| Shareholders equity total | 337.20 | 358.21 | 259.70 | 161.04 | 206.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.57 | ||||
| Current owed to participating | 31.17 | 31.17 | 21.43 | 15.17 | 18.99 |
| Short-term deferred tax liabilities | 12.22 | 13.01 | 0.08 | 1.08 | |
| Other non-interest bearing current liabilities | 65.31 | 196.56 | 44.57 | 36.02 | 71.73 |
| Current liabilities total | 108.71 | 241.31 | 66.08 | 52.27 | 90.72 |
| Balance sheet total (liabilities) | 445.92 | 599.52 | 325.78 | 213.31 | 297.08 |
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.