LIHN & BOI INVEST A/S — Credit Rating and Financial Key Figures
CVR number: 18243040
Kaj Munks Vej 33, 8850 Bjerringbro
morten@lihn.nu
tel: 20142322
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 684.88 | 21 349.93 | 20 327.95 | 21 700.07 | 10 216.64 |
| Employee benefit expenses | -16 146.27 | -16 880.44 | -16 995.05 | -19 223.52 | |
| Other operating expenses | - 415.81 | ||||
| Total depreciation | - 379.02 | - 389.52 | - 445.91 | - 508.16 | - 407.61 |
| EBIT | 4 159.60 | 4 079.97 | 2 886.99 | 1 552.59 | 9 809.02 |
| Other financial income | 11.75 | 12.52 | 17.90 | 99.57 | 229.00 |
| Other financial expenses | - 257.75 | - 265.76 | - 247.08 | - 246.04 | -17.32 |
| Income from other inv. held as non-curr. assets | 271.43 | ||||
| Pre-tax profit | 3 913.60 | 3 826.73 | 2 657.81 | 1 406.12 | 10 292.13 |
| Income taxes | - 864.11 | - 844.51 | - 575.47 | - 303.04 | -2 288.75 |
| Net earnings | 3 049.50 | 2 982.22 | 2 082.35 | 1 103.08 | 8 003.38 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 17 507.50 | 17 191.63 | 17 060.83 | 16 925.40 | 16 581.97 |
| Machinery and equipment | 11 935.62 | 8 207.33 | 7 999.46 | 9 273.84 | 493.08 |
| Tangible assets total | 29 443.12 | 25 398.96 | 25 060.29 | 26 199.24 | 17 075.05 |
| Investments total | 75.00 | 75.00 | |||
| Non-current loans receivable | 57.57 | 57.57 | 57.57 | 57.57 | 57.57 |
| Non-current other receivables | 8 460.00 | ||||
| Long term receivables total | 57.57 | 57.57 | 57.57 | 57.57 | 8 517.57 |
| Finished products/goods | 7 273.13 | 8 652.35 | 14 678.70 | 5 964.14 | |
| Inventories total | 7 273.13 | 8 652.35 | 14 678.70 | 5 964.14 | |
| Current trade debtors | 1 373.24 | 1 690.23 | 3 188.93 | 2 721.03 | |
| Prepayments and accrued income | 572.21 | 478.43 | 528.06 | ||
| Current other receivables | 1 102.89 | 2 086.48 | 724.91 | 636.32 | |
| Current deferred tax assets | 93.57 | 0.06 | |||
| Short term receivables total | 3 048.34 | 4 255.14 | 4 535.46 | 3 357.41 | |
| Cash and bank deposits | 4 041.35 | 5 281.73 | 607.36 | 666.06 | 1 329.49 |
| Cash and cash equivalents | 4 041.35 | 5 281.73 | 607.36 | 666.06 | 1 329.49 |
| Balance sheet total (assets) | 43 938.51 | 43 720.75 | 44 939.38 | 36 244.43 | 26 922.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 1 500.00 | 1 500.00 | 1 500.00 | 14 000.00 | 1 000.00 |
| Retained earnings | 20 151.73 | 21 701.23 | 23 183.44 | 11 265.79 | 11 368.87 |
| Profit of the financial year | 3 049.50 | 2 982.22 | 2 082.35 | 1 103.08 | 8 003.38 |
| Shareholders equity total | 26 701.23 | 28 183.44 | 28 765.79 | 28 368.87 | 22 372.25 |
| Provisions | 3 815.54 | 3 982.18 | 4 221.74 | 2 531.18 | 2 708.46 |
| Non-current loans from credit institutions | 2 847.08 | 2 392.57 | |||
| Non-current liabilities total | 2 847.08 | 2 392.57 | |||
| Current loans from credit institutions | 452.69 | 456.10 | |||
| Current trade creditors | 798.28 | 1 355.98 | 4 177.03 | 656.74 | 25.00 |
| Current owed to participating | 2 000.00 | 1 750.00 | 1 750.00 | 1 500.00 | |
| Short-term deferred tax liabilities | 115.25 | 214.82 | 53.48 | ||
| Other non-interest bearing current liabilities | 7 145.50 | 5 327.42 | 5 944.27 | 4 687.65 | 262.92 |
| Accruals and deferred income | 62.95 | 58.25 | 80.56 | ||
| Current liabilities total | 10 574.66 | 9 162.56 | 11 951.85 | 5 344.38 | 1 841.40 |
| Balance sheet total (liabilities) | 43 938.51 | 43 720.75 | 44 939.38 | 36 244.43 | 26 922.11 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.