Lydmejeriet ApS — Credit Rating and Financial Key Figures
CVR number: 38116231
Ålborgvej 475 A, 9800 Hjørring
tel: 23709050
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 46.37 | -14.32 | -34.26 | 129.67 | -18.29 |
| Total depreciation | -20.56 | -29.36 | -38.31 | -42.14 | -48.03 |
| EBIT | 25.82 | -43.67 | -72.57 | 87.53 | -66.32 |
| Other financial income | -4.91 | 0.03 | |||
| Other financial expenses | -4.71 | -78.28 | -41.27 | -36.34 | -0.37 |
| Pre-tax profit | 21.11 | - 121.96 | - 113.83 | 46.29 | -66.67 |
| Income taxes | -5.20 | 1.00 | 5.20 | 37.20 | 65.39 |
| Net earnings | 15.91 | - 120.96 | - 108.63 | 83.49 | -1.28 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 475.00 | 471.67 | 508.33 | 508.33 | |
| Machinery and equipment | 269.36 | 296.18 | 299.50 | 346.30 | 298.27 |
| Tangible assets total | 269.36 | 771.18 | 771.17 | 854.63 | 806.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 62.50 | 62.50 | |||
| Inventories total | 62.50 | 62.50 | |||
| Current trade debtors | 52.48 | 89.06 | 43.57 | 58.90 | 70.01 |
| Current other receivables | 1.16 | 23.27 | 27.44 | ||
| Current deferred tax assets | 15.50 | 80.89 | |||
| Short term receivables total | 52.48 | 89.06 | 44.73 | 97.67 | 178.33 |
| Cash and bank deposits | 49.87 | 19.55 | 45.93 | 28.07 | 91.39 |
| Cash and cash equivalents | 49.87 | 19.55 | 45.93 | 28.07 | 91.39 |
| Balance sheet total (assets) | 371.72 | 879.79 | 861.83 | 1 042.88 | 1 138.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 30.00 | ||||
| Retained earnings | 143.72 | 169.63 | 48.67 | -59.96 | 23.53 |
| Profit of the financial year | 15.91 | - 120.96 | - 108.63 | 83.49 | -1.28 |
| Shareholders equity total | 209.63 | 88.67 | -19.96 | 63.53 | 62.25 |
| Provisions | 27.90 | 26.90 | 21.70 | ||
| Non-current owed to group member | 109.17 | 544.55 | 659.94 | ||
| Non-current other liabilities | 0.00 | ||||
| Non-current liabilities total | 109.17 | 544.55 | 659.94 | ||
| Current loans from credit institutions | 198.41 | 188.16 | 188.16 | 188.16 | |
| Current trade creditors | 7.00 | 12.00 | 12.00 | 465.68 | 482.91 |
| Current owed to participating | 325.50 | 405.50 | |||
| Other non-interest bearing current liabilities | 18.02 | 9.25 | 0.01 | 0.02 | |
| Current liabilities total | 25.02 | 219.66 | 200.16 | 979.35 | 1 076.57 |
| Balance sheet total (liabilities) | 371.72 | 879.79 | 861.83 | 1 042.88 | 1 138.82 |
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.