EJENDOMSSELSKABET ROBERT LARSEN & SØN A/S
CVR number: 67210913
Rørvigvej 1, 4500 Nykøbing Sj
tel: 59910315
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 949.37 | 2 133.54 | 1 973.45 | 2 417.88 | 2 254.55 |
| Employee benefit expenses | - 992.99 | -1 087.54 | -1 020.74 | - 954.98 | - 955.92 |
| Other operating expenses | -0.20 | ||||
| Total depreciation | -8.31 | -11.17 | -7.23 | -6.88 | -6.88 |
| Reduction in value of non-current assets | -3 712.00 | 3 800.00 | -2 630.00 | 720.00 | -3 720.00 |
| EBIT | -2 764.13 | 4 834.83 | -1 684.53 | 2 176.03 | -2 428.24 |
| Other financial income | 217.16 | 184.71 | 128.09 | 41.31 | 48.54 |
| Other financial expenses | - 388.58 | - 348.66 | -1 328.81 | - 545.63 | - 427.03 |
| Pre-tax profit | -2 935.55 | 4 670.88 | -2 885.25 | 1 671.71 | -2 806.74 |
| Income taxes | 647.66 | -1 033.32 | 632.00 | - 347.44 | 646.41 |
| Net earnings | -2 287.89 | 3 637.55 | -2 253.25 | 1 324.28 | -2 160.33 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 37 350.00 | 41 150.00 | 43 930.00 | 44 650.00 | 40 930.00 |
| Machinery and equipment | 35.02 | 23.85 | 16.61 | 9.74 | 2.86 |
| Tangible assets total | 37 385.02 | 41 173.85 | 43 946.61 | 44 659.74 | 40 932.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 358.78 | 488.00 | 352.41 | 273.02 | 188.76 |
| Current amounts owed by group member comp. | 732.76 | 697.17 | 1 003.26 | 2 079.40 | 2 084.73 |
| Current other receivables | 1 305.29 | 1 548.79 | 1 554.80 | 1 682.23 | 1 849.55 |
| Short term receivables total | 2 396.84 | 2 733.97 | 2 910.46 | 4 034.65 | 4 123.04 |
| Cash and bank deposits | 37.76 | 25.29 | 580.07 | 247.95 | 203.53 |
| Cash and cash equivalents | 37.76 | 25.29 | 580.07 | 247.95 | 203.53 |
| Balance sheet total (assets) | 39 819.62 | 43 933.10 | 47 437.14 | 48 942.33 | 45 259.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 2 200.00 |
| Other reserves | 8 177.64 | ||||
| Retained earnings | 7 642.32 | 13 332.07 | 16 769.63 | 14 316.37 | 13 440.65 |
| Profit of the financial year | -2 287.89 | 3 637.55 | -2 253.25 | 1 324.28 | -2 160.33 |
| Shareholders equity total | 14 232.07 | 17 669.63 | 15 216.37 | 16 340.65 | 13 980.32 |
| Provisions | 2 533.00 | 3 407.00 | 2 775.00 | 3 073.00 | 2 292.00 |
| Non-current loans from credit institutions | 19 617.91 | 19 005.67 | 25 719.82 | 26 799.14 | 26 197.08 |
| Non-current liabilities total | 19 617.91 | 19 005.67 | 25 719.82 | 26 799.14 | 26 197.08 |
| Short-term capital loans | 92.84 | 30.58 | |||
| Current loans from credit institutions | 1 537.52 | 1 820.96 | 1 349.19 | 602.51 | 602.06 |
| Current trade creditors | 83.58 | 70.81 | 66.38 | 195.16 | 91.65 |
| Short-term deferred tax liabilities | 49.44 | 134.59 | |||
| Other non-interest bearing current liabilities | 1 291.35 | 1 453.16 | 1 694.66 | 1 293.36 | 1 319.20 |
| Accruals and deferred income | 431.36 | 475.30 | 615.73 | 589.08 | 642.52 |
| Current liabilities total | 3 436.64 | 3 850.80 | 3 725.95 | 2 729.54 | 2 790.03 |
| Balance sheet total (liabilities) | 39 819.62 | 43 933.10 | 47 437.14 | 48 942.33 | 45 259.43 |
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.