FONDEN LYSGLIMT
CVR number: 17505718
Østre Alle 63, 3250 Gilleleje
forstander@lysglimt-gilleleje.dk
tel: 44952931
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 381.50 | 1 177.28 | 2 742.56 | 2 683.75 | 3 767.15 |
| Other operating income | 447.01 | 1 044.27 | 883.69 | 856.18 | 695.52 |
| Purchases during the financial year | - 583.58 | ||||
| Costs of manufacturing | - 209.91 | - 517.89 | - 592.17 | - 767.90 | |
| External services | - 536.45 | - 440.65 | - 491.41 | - 590.54 | - 542.76 |
| Rents | -1 047.37 | - 782.46 | - 567.38 | - 767.05 | - 823.69 |
| Gross profit | 1 661.11 | 788.52 | 2 049.57 | 1 590.16 | 2 328.32 |
| Employee benefit expenses | -1 508.35 | -1 090.15 | -1 570.40 | -1 578.97 | -1 805.82 |
| Total depreciation | -42.37 | -44.52 | -44.52 | -44.52 | -44.52 |
| EBIT | 110.40 | - 346.14 | 434.65 | -33.32 | 477.99 |
| Other financial income | 0.25 | 0.06 | 0.04 | 0.03 | 0.02 |
| Other financial expenses | -38.49 | -35.63 | -43.82 | -38.09 | -23.30 |
| Pre-tax profit | 72.16 | - 381.72 | 390.87 | -71.39 | 454.70 |
| Income taxes | 9.32 | 90.73 | -66.75 | 21.37 | 2.62 |
| Net earnings | 81.48 | - 290.98 | 324.12 | -50.02 | 457.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 10 555.25 | 10 510.73 | 10 466.22 | 10 421.70 | 10 377.18 |
| Tangible assets total | 10 555.25 | 10 510.73 | 10 466.22 | 10 421.70 | 10 377.18 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.55 | ||||
| Current other receivables | 45.91 | 10.11 | 95.20 | 166.53 | 183.48 |
| Current deferred tax assets | 19.86 | ||||
| Short term receivables total | 45.91 | 29.96 | 95.20 | 202.08 | 183.48 |
| Other current investments | 1.43 | 0.89 | 0.57 | 0.33 | 0.15 |
| Cash and bank deposits | 1 424.72 | 1 081.30 | 1 105.46 | 486.53 | 841.56 |
| Cash and cash equivalents | 1 426.15 | 1 082.19 | 1 106.03 | 486.86 | 841.71 |
| Balance sheet total (assets) | 12 027.31 | 11 622.89 | 11 667.44 | 11 110.64 | 11 402.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 7 307.58 | 7 307.58 | 7 307.58 | 7 307.58 | 7 307.58 |
| Retained earnings | 1 548.56 | 1 630.03 | 1 339.05 | 1 663.18 | 1 613.16 |
| Profit of the financial year | 81.48 | - 290.98 | 324.12 | -50.02 | 457.31 |
| Shareholders equity total | 8 937.61 | 8 646.63 | 8 970.75 | 8 920.73 | 9 378.05 |
| Provisions | 70.88 | 46.89 | 25.52 | 22.90 | |
| Non-current loans from credit institutions | 2 362.18 | 2 062.62 | 1 761.54 | 1 458.95 | 1 154.84 |
| Non-current liabilities total | 2 362.18 | 2 062.62 | 1 761.54 | 1 458.95 | 1 154.84 |
| Current loans from credit institutions | 298.10 | 299.58 | 301.08 | 302.59 | 304.10 |
| Advances received | 41.65 | ||||
| Current trade creditors | 100.26 | 58.75 | 159.80 | 112.76 | 115.95 |
| Other non-interest bearing current liabilities | 158.28 | 306.66 | 151.30 | 92.16 | 226.52 |
| Accruals and deferred income | 100.00 | 207.00 | 276.07 | 197.94 | 200.00 |
| Current liabilities total | 656.64 | 913.64 | 888.26 | 705.44 | 846.58 |
| Balance sheet total (liabilities) | 12 027.31 | 11 622.89 | 11 667.44 | 11 110.64 | 11 402.37 |
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.