HIIT LIGHTNING ApS
CVR number: 36398175
Kirkebakken 4, 8330 Beder
cbl@loopfitness.email
tel: 22292713
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 108.81 | 868.76 | 659.23 | 702.06 | 827.30 |
| Employee benefit expenses | - 805.44 | - 910.67 | - 978.83 | - 501.11 | - 660.48 |
| Total depreciation | - 165.36 | - 160.53 | - 116.30 | -43.99 | -50.94 |
| EBIT | 138.01 | - 202.44 | - 435.90 | 156.97 | 115.88 |
| Other financial income | 1.71 | 3.09 | 4.80 | 8.23 | 5.70 |
| Other financial expenses | -31.39 | -22.42 | -19.92 | -31.46 | -67.94 |
| Pre-tax profit | 108.33 | - 221.76 | - 451.02 | 133.74 | 53.65 |
| Income taxes | -29.34 | 45.00 | 97.00 | -31.00 | -13.00 |
| Net earnings | 78.99 | - 176.77 | - 354.02 | 102.74 | 40.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 91.69 | 50.47 | 12.22 | 7.30 | 5.43 |
| Machinery and equipment | 218.46 | 167.17 | 113.52 | 96.59 | 80.10 |
| Tangible assets total | 310.14 | 217.65 | 125.73 | 103.89 | 85.54 |
| Investments total | |||||
| Non-current loans receivable | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Long term receivables total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Finished products/goods | 5.52 | 7.92 | 3.89 | 3.62 | 3.93 |
| Inventories total | 5.52 | 7.92 | 3.89 | 3.62 | 3.93 |
| Current amounts owed by group member comp. | 11.56 | 7.31 | 19.17 | 101.02 | |
| Prepayments and accrued income | 9.45 | 20.94 | 6.61 | 23.29 | 24.35 |
| Current other receivables | 54.46 | 128.50 | 95.27 | 103.17 | 30.10 |
| Current deferred tax assets | 7.00 | 104.00 | 73.00 | 60.00 | |
| Short term receivables total | 75.47 | 156.44 | 213.19 | 218.63 | 215.47 |
| Cash and bank deposits | 104.64 | 13.53 | |||
| Cash and cash equivalents | 104.64 | 13.53 | |||
| Balance sheet total (assets) | 497.78 | 397.53 | 344.81 | 328.14 | 306.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 60.00 | ||||
| Retained earnings | -58.48 | 20.50 | - 156.26 | - 510.29 | - 407.55 |
| Profit of the financial year | 78.99 | - 176.77 | - 354.02 | 102.74 | 40.65 |
| Shareholders equity total | 160.50 | -76.26 | - 430.29 | - 327.55 | - 286.90 |
| Provisions | 38.00 | ||||
| Non-current loans from credit institutions | 39.83 | 18.05 | |||
| Non-current other liabilities | 6.21 | ||||
| Non-current liabilities total | 39.83 | 18.05 | 6.21 | ||
| Current bonds | 37.28 | 6.21 | |||
| Current loans from credit institutions | 24.05 | 24.85 | 109.99 | 182.52 | 83.08 |
| Current trade creditors | 121.60 | 131.01 | 35.16 | 108.54 | 192.36 |
| Current owed to group member | 61.92 | ||||
| Short-term deferred tax liabilities | 26.34 | ||||
| Other non-interest bearing current liabilities | 87.46 | 237.95 | 586.45 | 358.42 | 318.40 |
| Current liabilities total | 259.45 | 455.74 | 768.89 | 655.69 | 593.84 |
| Balance sheet total (liabilities) | 497.78 | 397.53 | 344.81 | 328.14 | 306.94 |
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.