Jul Larsen Consulting IVS
CVR number: 37518204
Hesbjerglund 29 C, 5492 Vissenbjerg
ole@jullarsen.dk
tel: 40531369
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 82.26 | 59.09 | 59.09 | 17.28 | 52.27 |
| External services | 32.16 | -29.34 | -29.34 | -17.08 | -17.08 |
| Gross profit | 50.10 | 29.75 | 29.75 | -2.65 | 35.20 |
| EBIT | 50.10 | 29.75 | 29.75 | -2.65 | 35.20 |
| Other financial expenses | -14.11 | ||||
| Pre-tax profit | 35.99 | 29.75 | 29.75 | -2.65 | 35.20 |
| Income taxes | -7.85 | -6.54 | -6.54 | -7.74 | |
| Net earnings | 28.14 | 23.20 | 23.20 | -2.65 | 27.45 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 20.54 | ||||
| Finished products/goods | 12.00 | 12.00 | 0.00 | 0.00 | |
| Inventories total | 20.54 | 12.00 | 12.00 | 0.00 | 0.00 |
| Short term receivables total | |||||
| Balance sheet total (assets) | 20.54 | 12.00 | 12.00 | 0.00 | 0.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares repurchased | 5.45 | 5.45 | |||
| Retained earnings | -28.14 | -23.20 | -23.20 | 2.65 | -27.45 |
| Profit of the financial year | 28.14 | 23.20 | 23.20 | -2.65 | 27.45 |
| Shareholders equity total | 0.00 | 5.46 | 5.46 | 0.00 | 0.00 |
| Non-current deferred tax liabilities | 6.54 | 6.54 | |||
| Non-current liabilities total | 6.54 | 6.54 | |||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 0.00 | 12.00 | 12.00 | 0.00 | 0.00 |
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.