LEMVIG BYG A/S
CVR number: 32147968
Heldumvej 3, 7620 Lemvig
mp@lemvigbyg.dk
tel: 97820878
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 528.81 | 4 912.87 | 5 431.73 | 5 926.84 | 4 331.03 |
| Employee benefit expenses | -2 459.95 | -3 124.72 | -3 868.75 | -3 768.96 | -3 486.41 |
| Total depreciation | - 147.34 | - 904.44 | - 131.75 | - 109.46 | -91.80 |
| EBIT | 921.52 | 883.70 | 1 431.23 | 2 048.42 | 752.82 |
| Other financial income | 15.28 | 10.10 | |||
| Other financial expenses | -43.08 | -26.53 | -25.22 | -23.46 | -30.06 |
| Pre-tax profit | 893.72 | 867.28 | 1 406.01 | 2 024.96 | 722.76 |
| Income taxes | -1.32 | - 191.42 | - 309.85 | - 432.91 | - 161.01 |
| Net earnings | 892.41 | 675.86 | 1 096.16 | 1 592.05 | 561.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 624.89 | 1 812.52 | 1 766.97 | ||
| Machinery and equipment | 300.83 | 231.26 | 185.06 | 199.76 | 107.96 |
| Tangible assets total | 2 925.72 | 2 043.78 | 1 952.03 | 199.76 | 107.96 |
| Other receivables | 16.50 | 16.50 | |||
| Investments total | 16.50 | 16.50 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 100.79 | 103.05 | 126.05 | 122.40 | 135.60 |
| Inventories total | 100.79 | 103.05 | 126.05 | 122.40 | 135.60 |
| Current trade debtors | 477.04 | 1 623.28 | 1 916.16 | 4 962.65 | 2 480.38 |
| Prepayments and accrued income | 132.58 | 93.11 | 44.99 | 88.57 | 53.69 |
| Current other receivables | 1 592.27 | 800.65 | 1 447.36 | 257.10 | 800.49 |
| Short term receivables total | 2 201.88 | 2 517.03 | 3 408.51 | 5 308.32 | 3 334.56 |
| Cash and bank deposits | 1 563.92 | 856.01 | 1 028.32 | 1 511.44 | |
| Cash and cash equivalents | 1 563.92 | 856.01 | 1 028.32 | 1 511.44 | |
| Balance sheet total (assets) | 5 228.40 | 6 227.78 | 6 342.59 | 6 675.30 | 5 106.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 400.00 | 1 400.00 | 457.60 | 2 500.00 | |
| Other reserves | -2 000.00 | ||||
| Retained earnings | 1 490.64 | 983.04 | 1 201.30 | 2 297.46 | 1 389.51 |
| Profit of the financial year | 892.41 | 675.86 | 1 096.16 | 1 592.05 | 561.75 |
| Shareholders equity total | 3 283.05 | 3 558.90 | 3 255.06 | 4 389.51 | 2 951.26 |
| Provisions | 1.32 | 26.75 | 23.25 | 18.71 | 3.26 |
| Non-current other liabilities | 82.81 | 256.30 | 256.30 | ||
| Non-current deferred tax liabilities | 256.30 | ||||
| Non-current liabilities total | 82.81 | 256.30 | 256.30 | 256.30 | |
| Current loans from credit institutions | 792.48 | ||||
| Current trade creditors | 250.06 | 813.68 | 1 221.01 | 555.23 | 850.74 |
| Current owed to group member | 73.60 | ||||
| Short-term deferred tax liabilities | 165.99 | 313.34 | 437.45 | 176.46 | |
| Other non-interest bearing current liabilities | 818.70 | 1 406.17 | 1 273.64 | 1 018.11 | 1 050.73 |
| Current liabilities total | 1 861.23 | 2 385.84 | 2 807.99 | 2 010.79 | 2 151.54 |
| Balance sheet total (liabilities) | 5 228.40 | 6 227.78 | 6 342.59 | 6 675.30 | 5 106.06 |
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.