LUMI ApS
CVR number: 39925389
Brønderslev Alle 114, 2770 Kastrup
lumi.cph@gmail.com
tel: 27575736
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.88 | 315.59 | 484.94 | 575.13 | 576.17 |
| Employee benefit expenses | - 314.94 | - 420.28 | - 508.11 | - 546.67 | |
| Total depreciation | -61.61 | -61.61 | -0.83 | ||
| EBIT | -11.88 | 0.65 | 3.05 | 5.42 | 28.67 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -3.20 | -1.69 | -0.68 | -0.10 | |
| Pre-tax profit | -11.88 | -59.02 | 1.36 | 4.74 | 28.59 |
| Income taxes | 12.98 | -0.33 | 0.02 | -6.32 | |
| Net earnings | -11.88 | -46.04 | 1.03 | 4.77 | 22.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 208.35 | 146.74 | 85.13 | 84.30 | |
| Tangible assets total | 208.35 | 146.74 | 85.13 | 84.30 | |
| Other receivables | 15.00 | 15.00 | 15.00 | ||
| Investments total | 15.00 | 15.00 | 15.00 | ||
| Non-current other receivables | 15.00 | ||||
| Long term receivables total | 15.00 | ||||
| Inventories total | |||||
| Prepayments and accrued income | 14.68 | ||||
| Current other receivables | 0.01 | ||||
| Current deferred tax assets | 15.12 | 12.65 | 12.67 | 6.35 | |
| Short term receivables total | 15.12 | 12.65 | 12.68 | 21.02 | |
| Cash and bank deposits | 40.00 | 63.73 | 78.47 | 102.23 | 110.38 |
| Cash and cash equivalents | 40.00 | 63.73 | 78.47 | 102.23 | 110.38 |
| Balance sheet total (assets) | 40.00 | 302.20 | 252.87 | 215.05 | 230.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -11.88 | -57.92 | -56.89 | -52.12 | |
| Profit of the financial year | -11.88 | -46.04 | 1.03 | 4.77 | 22.26 |
| Shareholders equity total | 28.13 | -17.92 | -16.89 | -12.12 | 10.14 |
| Provisions | 2.14 | ||||
| Non-current other liabilities | 11.49 | ||||
| Non-current liabilities total | 11.49 | ||||
| Current loans from credit institutions | 42.50 | 11.05 | |||
| Current owed to participating | 173.70 | 173.94 | |||
| Current other interest-bearing loans | 53.99 | ||||
| Other non-interest bearing current liabilities | 11.88 | 209.99 | 258.70 | 53.47 | 46.63 |
| Current liabilities total | 11.88 | 306.48 | 269.75 | 227.17 | 220.57 |
| Balance sheet total (liabilities) | 40.00 | 302.20 | 252.87 | 215.05 | 230.71 |
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.