LUNDBERG HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 34715637
Skovmøllevej 1, 8370 Hadsten
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5.51 | 107.95 | 107.45 | 110.94 | 114.34 |
| EBIT | 5.51 | 107.95 | 107.45 | 110.94 | 114.34 |
| Other financial income | 15.29 | 11.12 | 8.55 | 5.53 | 9.80 |
| Other financial expenses | -7.93 | -42.96 | -32.00 | -36.43 | -28.26 |
| Income from other inv. held as non-curr. assets | -15.43 | ||||
| Net income from associates (fin.) | 327.12 | 217.12 | 1 035.58 | -10.53 | 248.28 |
| Pre-tax profit | 339.98 | 277.80 | 1 119.58 | 69.50 | 344.17 |
| Income taxes | -2.86 | -17.14 | -19.01 | -19.47 | -21.10 |
| Net earnings | 337.12 | 260.66 | 1 100.57 | 50.03 | 323.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 548.84 | 2 548.84 | 2 548.84 | 2 548.84 | 2 548.84 |
| Tangible assets total | 2 548.84 | 2 548.84 | 2 548.84 | 2 548.84 | 2 548.84 |
| Holdings in group member companies | 950.64 | 1 167.76 | 2 003.34 | 1 992.81 | 2 241.09 |
| Investments total | 950.64 | 1 167.76 | 2 003.34 | 1 992.81 | 2 241.09 |
| Non-current loans receivable | 103.67 | 51.84 | 51.84 | 51.84 | 51.84 |
| Long term receivables total | 103.67 | 51.84 | 51.84 | 51.84 | 51.84 |
| Inventories total | |||||
| Current other receivables | 923.86 | 728.40 | 470.84 | 240.17 | 242.99 |
| Current deferred tax assets | 89.74 | 61.31 | 293.57 | 28.00 | 100.98 |
| Short term receivables total | 1 013.60 | 789.72 | 764.41 | 268.17 | 343.97 |
| Other current investments | 682.72 | ||||
| Cash and bank deposits | 22.80 | 417.67 | 245.34 | 59.98 | |
| Cash and cash equivalents | 22.80 | 417.67 | 245.34 | 742.70 | |
| Balance sheet total (assets) | 4 616.75 | 4 580.94 | 5 786.10 | 5 107.00 | 5 928.44 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 2 199.85 | 2 423.97 | 2 570.23 | 3 553.00 | 3 481.02 |
| Profit of the financial year | 337.12 | 260.66 | 1 100.57 | 50.03 | 323.07 |
| Shareholders equity total | 2 727.57 | 2 877.63 | 3 865.19 | 3 800.83 | 4 006.09 |
| Provisions | -0.00 | -0.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.94 | ||||
| Current owed to participating | 1 000.00 | 441.75 | 48.63 | 50.86 | 52.38 |
| Current owed to group member | 802.69 | 1 172.16 | 1 632.75 | 1 192.89 | 1 784.94 |
| Short-term deferred tax liabilities | 38.60 | 46.45 | 196.58 | 19.47 | 42.08 |
| Other non-interest bearing current liabilities | 42.95 | 42.95 | 42.95 | 42.95 | 42.95 |
| Current liabilities total | 1 889.18 | 1 703.32 | 1 920.90 | 1 306.17 | 1 922.35 |
| Balance sheet total (liabilities) | 4 616.75 | 4 580.94 | 5 786.10 | 5 107.00 | 5 928.44 |
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.