Libtech ApS
CVR number: 30344839
Kærvej 6, 4160 Herlufmagle
Thomas@Libtech.dk
tel: 22128488
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 527.01 | 841.66 | 1 001.73 | 1 004.33 | 842.84 |
| Employee benefit expenses | -10.09 | - 148.62 | - 123.56 | - 117.50 | |
| Total depreciation | -2.02 | -24.26 | -28.37 | -31.30 | |
| EBIT | 527.01 | 829.54 | 828.85 | 852.40 | 694.05 |
| Other financial expenses | -1.42 | -10.61 | -9.10 | -11.64 | -36.61 |
| Pre-tax profit | 525.59 | 818.93 | 819.75 | 840.76 | 657.43 |
| Income taxes | - 115.61 | - 181.64 | - 169.39 | - 195.35 | - 147.56 |
| Net earnings | 409.98 | 637.29 | 650.36 | 645.40 | 509.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 240.62 | 216.35 | 253.73 | 222.43 | |
| Tangible assets total | 240.62 | 216.35 | 253.73 | 222.43 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10.45 | 53.84 | 190.66 | 38.08 | 9.10 |
| Current amounts owed by group member comp. | 583.52 | 1 142.49 | 619.50 | ||
| Short term receivables total | 593.98 | 1 196.33 | 810.16 | 38.08 | 9.10 |
| Cash and bank deposits | 46.45 | 42.49 | 917.60 | 1 931.07 | |
| Cash and cash equivalents | 46.45 | 42.49 | 917.60 | 1 931.07 | |
| Balance sheet total (assets) | 593.98 | 1 483.40 | 1 069.01 | 1 209.42 | 2 162.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 650.36 | 645.40 | 509.88 | ||
| Retained earnings | -92.82 | 317.17 | - 650.36 | - 645.40 | - 509.88 |
| Profit of the financial year | 409.98 | 637.29 | 650.36 | 645.40 | 509.88 |
| Shareholders equity total | 442.17 | 1 079.46 | 775.36 | 770.40 | 634.88 |
| Provisions | 12.90 | 6.13 | 22.45 | 23.91 | |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 91.08 | 20.00 | 20.00 | |
| Current owed to participating | 33.19 | ||||
| Current owed to group member | 187.18 | 935.30 | |||
| Short-term deferred tax liabilities | 115.61 | 168.74 | 176.15 | 179.04 | 146.10 |
| Other non-interest bearing current liabilities | 36.20 | 202.30 | 20.27 | 30.34 | 369.22 |
| Current liabilities total | 151.81 | 391.04 | 287.51 | 416.56 | 1 503.81 |
| Balance sheet total (liabilities) | 593.98 | 1 483.40 | 1 069.01 | 1 209.42 | 2 162.60 |
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.