CVR number 33167288
Industry 69.2000 Accounting, bookkeeping and auditing activities; tax consultancy

LPOG ApS STATSAUTORISEREDE REVISORER

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  9.5% 7.3% 5.6% 4.7% 4.6%  
Credit score (0-100)  27 33 39 45 45  
Credit rating  BB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  7,172 8,929 10,380 10,071 10,144  
EBITDA  1,153 1,861 2,967 2,931 2,900  
EBIT  1,049 1,753 2,852 2,785 2,747  
Pre-tax profit (PTP)  989.0 1,714.0 2,657.0 2,617.0 2,639.6  
Net earnings  771.0 1,330.0 2,069.0 2,040.0 2,058.8  
Pre-tax profit without non-rec. items  989 1,714 2,657 2,617 2,640  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  877 804 776 871 718  
Shareholders equity total  857 1,418 2,157 2,120 2,148  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,390 5,275 5,506 4,839 4,857  
Net Debt  -100 -617 -617 -20.0 -591  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  7,172 8,929 10,380 10,071 10,144  
Gross profit growth  9.2% 24.5% 16.3% -3.0% 0.7%  
Employees  10 10 11 12 11  
Employee growth %  0.0% 0.0% 10.0% 9.1% -8.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,390 5,275 5,506 4,839 4,857  
Balance sheet change%  24.4% 20.2% 4.4% -12.1% 0.4%  
Added value  1,153.0 1,861.0 2,967.0 2,900.0 2,899.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -50 -181 -143 -51 -306  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  14.6% 19.6% 27.5% 27.7% 27.1%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  26.5% 36.3% 52.9% 53.8% 56.7%  
ROI %  83.4% 119.8% 132.7% 109.0% 110.0%  
ROE %  97.4% 116.9% 115.7% 95.4% 96.5%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  19.9% 26.9% 39.2% 43.8% 44.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -8.7% -33.2% -20.8% -0.7% -20.4%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  29.1% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.1 1.3 1.6 1.8 1.7  
Current Ratio  1.1 1.3 1.6 1.8 1.7  
Cash and cash equivalent  100.0 617.0 617.0 20.0 590.7  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  281.0 965.0 1,754.0 1,710.0 1,697.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  115 186 270 242 264  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  115 186 270 244 264  
EBIT / employee  105 175 259 232 250  
Net earnings / employee  77 133 188 170 187