Lago-import A/S — Credit Rating and Financial Key Figures
CVR number: 40620532
Narvikvej 7, 4900 Nakskov
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 098.83 | 10 552.27 | 12 856.32 | 11 155.95 | 10 430.32 |
| Employee benefit expenses | -6 055.14 | -3 948.25 | -4 571.64 | -4 951.27 | -4 966.97 |
| Total depreciation | -1 041.94 | -1 050.37 | -1 057.15 | -1 063.27 | -1 068.34 |
| EBIT | 1 001.75 | 5 553.65 | 7 227.52 | 5 141.42 | 4 395.01 |
| Other financial income | 20.11 | 5.70 | 14.06 | 71.67 | |
| Other financial expenses | - 551.42 | - 276.34 | -96.69 | - 397.72 | -1 006.36 |
| Reduction non-current investment assets | -20.40 | ||||
| Net income from associates (fin.) | 29.84 | -28.99 | -0.85 | ||
| Pre-tax profit | 470.45 | 5 262.61 | 7 174.74 | 4 714.70 | 3 459.48 |
| Income taxes | - 107.28 | -1 176.87 | -1 599.89 | -1 082.19 | - 792.40 |
| Net earnings | 363.17 | 4 085.74 | 5 574.85 | 3 632.51 | 2 667.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 71.62 | 54.77 | 37.92 | 21.07 | 66.50 |
| Goodwill | 5 742.86 | 4 785.71 | 3 828.57 | 2 871.43 | 1 914.28 |
| Intangible assets total | 5 814.48 | 4 840.48 | 3 866.49 | 2 892.50 | 1 980.78 |
| Buildings | 307.91 | 272.04 | 352.34 | 304.23 | 256.13 |
| Machinery and equipment | 129.38 | 128.87 | 87.70 | 46.53 | 13.82 |
| Tangible assets total | 437.29 | 400.91 | 440.04 | 350.76 | 269.95 |
| Holdings in group member companies | 20.40 | 29.84 | 0.85 | ||
| Investments total | 20.40 | 29.84 | 0.85 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 12 920.15 | 14 833.27 | |||
| Finished products/goods | 18 923.63 | 20 004.01 | 28 679.61 | ||
| Advance payments | 12 183.66 | 17 537.18 | 16 923.77 | ||
| Inventories total | 12 920.15 | 14 833.27 | 31 107.29 | 37 541.19 | 45 603.38 |
| Current trade debtors | 15 208.69 | 18 736.51 | 18 808.72 | 16 186.69 | 15 588.13 |
| Current amounts owed by group member comp. | 182.07 | 181.97 | 708.12 | 799.97 | 755.95 |
| Prepayments and accrued income | 113.09 | 42.24 | 52.02 | 2.91 | 127.82 |
| Current other receivables | 10 267.97 | 9 595.96 | 1 138.91 | 3 688.42 | 1 624.79 |
| Short term receivables total | 25 771.82 | 28 556.68 | 20 707.77 | 20 677.99 | 18 096.69 |
| Cash and bank deposits | 10.25 | 436.02 | 23.22 | 13.39 | 16.47 |
| Cash and cash equivalents | 10.25 | 436.02 | 23.22 | 13.39 | 16.47 |
| Balance sheet total (assets) | 44 974.38 | 49 067.37 | 56 174.64 | 61 476.68 | 65 967.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 555.56 | 555.56 | 555.56 | 555.56 | 555.56 |
| Shares repurchased | 2 045.00 | 2 800.00 | 1 500.00 | ||
| Other reserves | 9.44 | ||||
| Retained earnings | 10 495.88 | 8 814.05 | 10 090.35 | 15 674.64 | 17 207.15 |
| Profit of the financial year | 363.17 | 4 085.74 | 5 574.85 | 3 632.51 | 2 667.08 |
| Shareholders equity total | 11 414.61 | 15 500.35 | 19 030.19 | 19 862.70 | 21 929.78 |
| Provisions | 1 294.29 | 1 062.13 | 886.93 | 669.88 | 461.74 |
| Non-current other liabilities | 131.40 | 137.70 | |||
| Non-current liabilities total | 131.40 | 137.70 | |||
| Current loans from credit institutions | 12 828.94 | 2 567.49 | 12 706.45 | 14 234.74 | |
| Advances received | 7 954.80 | 5 903.52 | 14 565.95 | 13 571.87 | 11 012.90 |
| Current trade creditors | 5 109.45 | 5 075.56 | 4 059.69 | 10 227.95 | 11 419.30 |
| Current owed to participating | 41.00 | 18.79 | 2 583.40 | ||
| Current owed to group member | 261.64 | ||||
| Short-term deferred tax liabilities | 261.54 | 1 409.03 | 275.09 | 1 299.25 | 1 000.54 |
| Other non-interest bearing current liabilities | 5 979.36 | 19 938.08 | 14 770.50 | 2 876.94 | 3 324.87 |
| Current liabilities total | 32 134.09 | 32 367.19 | 36 257.52 | 40 944.10 | 43 575.75 |
| Balance sheet total (liabilities) | 44 974.38 | 49 067.37 | 56 174.64 | 61 476.68 | 65 967.27 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.