LYMO ApS
CVR number: 19749940
Erritsø Møllebanke 11, Erritsø 7000 Fredericia
sales@lymo.dk
tel: 64417760
www.lymo.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 358.00 | 2 289.00 | 1 688.00 | 2 049.00 | 2 583.50 |
| Employee benefit expenses | -1 724.00 | -1 822.00 | -1 495.00 | -1 804.00 | -2 291.24 |
| Total depreciation | -58.00 | -80.00 | - 129.00 | - 130.00 | -59.80 |
| EBIT | 576.00 | 387.00 | 64.00 | 115.00 | 232.46 |
| Other financial income | 1.00 | 4.23 | |||
| Other financial expenses | -29.00 | -41.00 | -45.00 | -61.00 | -49.67 |
| Pre-tax profit | 547.00 | 346.00 | 19.00 | 55.00 | 187.01 |
| Income taxes | -77.00 | -76.00 | -5.00 | -12.00 | -42.07 |
| Net earnings | 470.00 | 270.00 | 14.00 | 43.00 | 144.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 118.00 | 229.00 | 342.00 | 203.00 | 143.37 |
| Machinery and equipment | 53.00 | 35.00 | |||
| Tangible assets total | 171.00 | 264.00 | 342.00 | 203.00 | 143.37 |
| Investments total | |||||
| Non-current other receivables | 234.00 | 234.00 | 34.00 | 34.00 | 33.50 |
| Long term receivables total | 234.00 | 234.00 | 34.00 | 34.00 | 33.50 |
| Raw materials and consumables | 58.00 | 55.00 | 61.00 | 121.00 | 83.39 |
| Inventories total | 58.00 | 55.00 | 61.00 | 121.00 | 83.39 |
| Current trade debtors | 740.00 | 630.00 | 676.00 | 941.00 | 1 302.11 |
| Prepayments and accrued income | 58.00 | 149.00 | 140.00 | 319.00 | 216.36 |
| Current other receivables | 56.00 | 71.00 | 37.00 | 78.00 | 299.00 |
| Current deferred tax assets | 4.00 | 3.51 | |||
| Short term receivables total | 854.00 | 850.00 | 853.00 | 1 342.00 | 1 820.98 |
| Cash and bank deposits | 682.00 | 745.00 | 560.00 | 89.00 | 120.94 |
| Cash and cash equivalents | 682.00 | 745.00 | 560.00 | 89.00 | 120.94 |
| Balance sheet total (assets) | 1 999.00 | 2 148.00 | 1 850.00 | 1 789.00 | 2 202.18 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 234.00 | 570.00 | |||
| Retained earnings | - 170.00 | - 270.00 | 14.00 | 57.37 | |
| Profit of the financial year | 470.00 | 270.00 | 14.00 | 43.00 | 144.94 |
| Shareholders equity total | 734.00 | 770.00 | 214.00 | 257.00 | 402.32 |
| Provisions | 12.00 | 39.00 | 44.00 | 60.00 | 73.37 |
| Non-current loans from credit institutions | 445.00 | 445.00 | |||
| Non-current other liabilities | 7.00 | 42.00 | 42.00 | 42.24 | |
| Non-current deferred tax liabilities | 64.00 | 49.00 | 28.33 | ||
| Non-current liabilities total | 509.00 | 501.00 | 42.00 | 42.00 | 70.57 |
| Current trade creditors | 247.00 | 141.00 | 100.00 | 200.00 | 442.12 |
| Current owed to group member | 29.00 | 257.00 | 782.00 | 904.00 | 912.97 |
| Short-term deferred tax liabilities | 64.00 | 49.00 | |||
| Other non-interest bearing current liabilities | 468.00 | 376.00 | 619.00 | 326.00 | 300.83 |
| Current liabilities total | 744.00 | 838.00 | 1 550.00 | 1 430.00 | 1 655.92 |
| Balance sheet total (liabilities) | 1 999.00 | 2 148.00 | 1 850.00 | 1 789.00 | 2 202.18 |
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.