LINDHOLM BILER A/S — Credit Rating and Financial Key Figures
CVR number: 32768040
Gl. Århusvej 241 B, 8800 Viborg
tel: 86610244
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Other operating income | 5.36 | ||||
Gross profit | 25 432.41 | 29 353.07 | 24 231.98 | 27 236.18 | 28 135.28 |
Employee benefit expenses | -22 365.96 | -22 538.42 | -18 359.98 | -17 239.30 | -19 410.60 |
Other operating expenses | -12.32 | ||||
Total depreciation | - 666.71 | - 846.59 | - 720.06 | -1 849.84 | -1 866.57 |
EBIT | 2 387.42 | 5 958.06 | 5 151.94 | 8 147.04 | 6 858.11 |
Other financial income | 267.46 | 297.33 | 89.59 | 328.66 | 806.65 |
Other financial expenses | -1 123.81 | -1 177.81 | -1 195.93 | -2 474.77 | -5 292.20 |
Reduction non-current investment assets | -83.00 | -60.00 | |||
Pre-tax profit | 1 531.06 | 5 077.57 | 4 045.60 | 5 917.93 | 2 312.57 |
Income taxes | - 350.95 | -1 135.55 | - 962.30 | -1 348.85 | - 587.91 |
Profit/loss from discontinued operations | -2 398.16 | ||||
Net earnings | 1 180.11 | 3 942.02 | 685.13 | 4 569.08 | 1 724.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 171.47 | 339.89 | 685.09 | 390.35 | 151.94 |
Intangible rights | 725.18 | 1 091.07 | 1 894.23 | ||
Intangible assets total | 171.47 | 339.89 | 1 410.26 | 1 481.42 | 2 046.17 |
Buildings | 150.78 | 305.01 | 157.43 | 141.07 | 3 814.56 |
Machinery and equipment | 1 652.47 | 1 128.85 | 1 033.89 | 4 561.32 | 8 081.58 |
Advance payments and construction in progress | 63.39 | ||||
Tangible assets total | 1 803.25 | 1 497.25 | 1 191.31 | 4 702.39 | 11 896.15 |
Holdings in group member companies | 0.00 | ||||
Other receivables | 1 354.70 | 1 409.31 | 921.00 | 921.00 | 1 203.73 |
Investments total | 1 354.70 | 1 409.31 | 921.00 | 921.00 | 1 203.73 |
Non-current loans receivable | 243.15 | 343.15 | 393.15 | 310.15 | 300.15 |
Long term receivables total | 243.15 | 343.15 | 393.15 | 310.15 | 300.15 |
Raw materials and consumables | 546.75 | 503.50 | 433.50 | 477.50 | 487.50 |
Finished products/goods | 54 472.19 | 77 859.96 | 60 266.11 | 59 754.55 | 127 155.25 |
Advance payments | 3 031.33 | ||||
Inventories total | 55 018.94 | 78 363.46 | 60 699.61 | 63 263.38 | 127 642.75 |
Current trade debtors | 6 683.64 | 13 309.88 | 22 813.88 | 22 125.80 | 20 814.64 |
Current amounts owed by group member comp. | 5 536.11 | 13 562.75 | 7 878.29 | 17 242.61 | 19 302.44 |
Prepayments and accrued income | 1 704.86 | 1 975.66 | 1 604.06 | 1 566.35 | 1 691.06 |
Current other receivables | 5 165.38 | 6 178.78 | 7 381.94 | 8 985.14 | 23 898.38 |
Current deferred tax assets | 9.00 | 16.00 | |||
Short term receivables total | 19 098.99 | 35 043.07 | 39 678.16 | 49 919.90 | 65 706.52 |
Cash and bank deposits | 53.99 | 17.81 | 90.42 | 77.88 | 192.11 |
Cash and cash equivalents | 53.99 | 17.81 | 90.42 | 77.88 | 192.11 |
Balance sheet total (assets) | 77 744.49 | 117 013.93 | 104 383.92 | 120 676.13 | 208 987.57 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 510.00 |
Shares repurchased | 1 000.00 | 1 000.00 | |||
Other reserves | 133.75 | 265.11 | 534.21 | 304.47 | 118.51 |
Retained earnings | 14 415.94 | 14 464.69 | 18 137.62 | 19 052.48 | 19 391.95 |
Profit of the financial year | 1 180.11 | 3 942.02 | 685.13 | 4 569.08 | 1 724.66 |
Shareholders equity total | 17 230.80 | 20 172.82 | 19 857.96 | 24 427.04 | 21 745.12 |
Provisions | 9.95 | 1 723.07 | 140.80 | 279.15 | 2 130.34 |
Non-current leasing loans | 418.25 | 610.47 | 3 867.90 | ||
Non-current owed to group member | 38 340.47 | ||||
Non-current other liabilities | 490.75 | 1 325.30 | 1 446.20 | ||
Non-current deferred tax liabilities | 1 475.12 | 1 592.79 | |||
Non-current liabilities total | 490.75 | 1 325.30 | 1 864.45 | 2 085.59 | 43 801.16 |
Current loans from credit institutions | 34 801.07 | 44 203.66 | 24 484.50 | 40 796.25 | 98 394.20 |
Advances received | 12.00 | 1 930.14 | 10 841.19 | 4 509.53 | 8 303.19 |
Current trade creditors | 9 429.93 | 26 667.53 | 6 437.14 | 7 013.57 | 13 260.55 |
Current owed to group member | 1 170.33 | 14 952.14 | 25 117.83 | ||
Short-term deferred tax liabilities | 149.95 | 1 142.55 | 116.45 | 1 255.50 | 43.72 |
Other non-interest bearing current liabilities | 14 955.28 | 18 336.58 | 25 689.29 | 15 191.68 | 21 205.02 |
Accruals and deferred income | 664.76 | 341.95 | 104.26 | ||
Current liabilities total | 60 012.99 | 93 792.74 | 82 520.71 | 93 884.35 | 141 310.95 |
Balance sheet total (liabilities) | 77 744.49 | 117 013.93 | 104 383.92 | 120 676.13 | 208 987.57 |
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.