LTM ARKITEKT- OG BYGGEFIRMA ApS
CVR number: 31410800
Vestergade 9 A, 8600 Silkeborg
nkk@ltm.dk
tel: 72207255
www.ltm.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 393.54 | 113.96 | 2 734.20 | 802.31 | 1 247.09 |
| Employee benefit expenses | - 921.51 | - 921.30 | -1 018.97 | -1 066.07 | -1 022.67 |
| Total depreciation | -13.69 | -17.09 | -17.09 | -17.09 | -17.00 |
| EBIT | 458.34 | - 824.43 | 1 698.14 | - 280.85 | 207.42 |
| Other financial income | 13.30 | 6.32 | 5.34 | 21.92 | 23.27 |
| Other financial expenses | -2.74 | -25.30 | -31.43 | -17.77 | -28.42 |
| Pre-tax profit | 468.90 | - 843.41 | 1 672.05 | - 276.70 | 202.27 |
| Income taxes | - 106.35 | 184.00 | - 373.60 | 56.85 | -47.54 |
| Net earnings | 362.56 | - 659.41 | 1 298.44 | - 219.86 | 154.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.19 | 54.09 | 37.00 | 19.91 | 2.91 |
| Tangible assets total | 71.19 | 54.09 | 37.00 | 19.91 | 2.91 |
| Other receivables | 17.70 | 17.70 | |||
| Investments total | 17.70 | 17.70 | |||
| Non-current other receivables | 13.50 | ||||
| Long term receivables total | 13.50 | ||||
| Inventories total | |||||
| Current trade debtors | 750.77 | 1 366.73 | 3 700.69 | 1 838.74 | 2 515.83 |
| Prepayments and accrued income | 96.55 | 86.80 | 88.08 | 160.36 | 159.42 |
| Current other receivables | 1 729.42 | 1 657.71 | 1 208.79 | 1 748.97 | 1 851.27 |
| Short term receivables total | 2 576.74 | 3 111.24 | 4 997.56 | 3 748.08 | 4 526.52 |
| Cash and bank deposits | 1 922.11 | 1 099.73 | 358.15 | 246.17 | |
| Cash and cash equivalents | 1 922.11 | 1 099.73 | 358.15 | 246.17 | |
| Balance sheet total (assets) | 4 570.03 | 3 165.33 | 6 147.80 | 4 143.84 | 4 793.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 230.00 | 480.00 | |||
| Other reserves | - 230.00 | ||||
| Retained earnings | - 126.81 | 235.75 | - 903.66 | 394.78 | 174.92 |
| Profit of the financial year | 362.56 | - 659.41 | 1 298.44 | - 219.86 | 154.73 |
| Shareholders equity total | 590.75 | - 298.66 | 769.78 | 299.92 | 454.65 |
| Provisions | 586.00 | 402.00 | 633.00 | 499.00 | 437.00 |
| Non-current other liabilities | 16.16 | 52.50 | 52.50 | 53.76 | 62.06 |
| Non-current liabilities total | 16.16 | 52.50 | 52.50 | 53.76 | 62.06 |
| Current loans from credit institutions | 344.39 | ||||
| Current trade creditors | 3 013.06 | 2 362.19 | 2 476.05 | 2 088.78 | 3 315.54 |
| Short-term deferred tax liabilities | 38.35 | 136.60 | 71.15 | 79.54 | |
| Other non-interest bearing current liabilities | 125.30 | 173.94 | 934.80 | 635.66 | 129.31 |
| Accruals and deferred income | 200.42 | 128.97 | 1 145.06 | 495.56 | 315.20 |
| Current liabilities total | 3 377.12 | 3 009.49 | 4 692.52 | 3 291.16 | 3 839.58 |
| Balance sheet total (liabilities) | 4 570.03 | 3 165.33 | 6 147.80 | 4 143.84 | 4 793.30 |
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.