EL-INSTALLATØR LEIF SALOMONSEN ApS
CVR number: 14273409
Vesterhavsvej 8, Lønstrup 9800 Hjørring
tel: 98960309
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 0.50 | 0.50 | 0.50 | ||
| EBIT | 0.50 | 0.50 | 0.50 | 0.25 | 0.25 |
| Other financial income | 7.14 | 7.34 | 7.57 | ||
| Other financial expenses | -0.15 | -0.29 | -4.29 | -1.58 | |
| Reduction non-current investment assets | -40.00 | 2.96 | |||
| Pre-tax profit | 7.50 | 7.54 | 8.07 | -44.05 | 1.62 |
| Income taxes | -1.68 | -1.98 | -2.02 | ||
| Net earnings | 5.81 | 5.57 | 6.04 | -44.05 | 1.62 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 125.00 | 125.00 | 125.00 | 85.00 | 87.96 |
| Investments total | 125.00 | 125.00 | 125.00 | 85.00 | 87.96 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 612.99 | 625.25 | 337.81 | ||
| Current other receivables | 2.08 | ||||
| Short term receivables total | 612.99 | 625.25 | 337.81 | 2.08 | |
| Cash and bank deposits | 380.35 | 287.34 | |||
| Cash and cash equivalents | 380.35 | 287.34 | |||
| Balance sheet total (assets) | 737.99 | 750.25 | 462.81 | 465.35 | 377.38 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | - 110.00 | - 110.00 | - 114.40 | ||
| Other reserves | 361.61 | 367.43 | 373.00 | 269.04 | 115.00 |
| Profit of the financial year | 5.81 | 5.57 | 6.04 | -44.05 | 1.62 |
| Shareholders equity total | 492.43 | 498.00 | 394.04 | 240.00 | 127.22 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 245.56 | 252.25 | 68.77 | 225.35 | 250.16 |
| Current liabilities total | 245.56 | 252.25 | 68.77 | 225.35 | 250.16 |
| Balance sheet total (liabilities) | 737.99 | 750.25 | 462.81 | 465.35 | 377.38 |
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.