LINDCOM A/S — Credit Rating and Financial Key Figures
CVR number: 28708653
Lyngby Hovedgade 54 A, 2800 Kongens Lyngby
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 205.97 | -1 272.35 | - 792.32 | -1 013.08 | -2 286.31 |
| Employee benefit expenses | -2 973.87 | -2 600.04 | -2 196.99 | -2 183.18 | -2 138.42 |
| Other operating expenses | -8.53 | -13.53 | |||
| Total depreciation | -59.05 | - 171.34 | -30.40 | ||
| EBIT | -4 238.88 | -4 052.25 | -3 033.24 | -3 196.26 | -4 424.73 |
| Other financial income | -0.17 | 0.12 | |||
| Other financial expenses | - 503.72 | - 542.06 | - 806.58 | - 559.76 | -1 335.89 |
| Pre-tax profit | -4 742.77 | -4 594.32 | -3 839.82 | -3 756.02 | -5 760.50 |
| Income taxes | 585.64 | 282.94 | |||
| Net earnings | -4 157.13 | -4 311.38 | -3 839.82 | -3 756.02 | -5 760.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 100.14 | 43.93 | |||
| Tangible assets total | 100.14 | 43.93 | |||
| Other receivables | 148.45 | 15.39 | 31.70 | 31.70 | 31.70 |
| Investments total | 148.45 | 15.39 | 31.70 | 31.70 | 31.70 |
| Long term receivables total | |||||
| Finished products/goods | 541.10 | 139.79 | 457.48 | 1 597.53 | 822.22 |
| Advance payments | 117.71 | ||||
| Inventories total | 541.10 | 139.79 | 575.19 | 1 597.53 | 822.22 |
| Current trade debtors | 71.37 | 20.41 | 42.51 | 71.09 | 31.85 |
| Prepayments and accrued income | 2.73 | 3.03 | 3.59 | ||
| Current other receivables | 110.30 | 201.53 | 45.37 | 142.15 | 83.84 |
| Current deferred tax assets | 320.74 | 282.94 | |||
| Short term receivables total | 505.14 | 507.91 | 87.88 | 213.24 | 119.28 |
| Cash and bank deposits | 0.48 | 0.48 | 0.48 | 20.48 | 20.48 |
| Cash and cash equivalents | 0.48 | 0.48 | 0.48 | 20.48 | 20.48 |
| Balance sheet total (assets) | 1 295.30 | 707.50 | 695.25 | 1 862.95 | 993.68 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 510.00 | 510.00 | 510.00 | 510.00 | 510.00 |
| Retained earnings | -6 151.42 | -10 308.55 | -14 619.93 | -18 459.76 | -22 215.78 |
| Profit of the financial year | -4 157.13 | -4 311.38 | -3 839.82 | -3 756.02 | -5 760.50 |
| Shareholders equity total | -9 798.55 | -14 109.93 | -17 949.76 | -21 705.78 | -27 466.27 |
| Provisions | 23 222.44 | 28 194.35 | |||
| Non-current other liabilities | 99.98 | 132.34 | 135.64 | ||
| Non-current deferred tax liabilities | 138.49 | 55.84 | |||
| Non-current liabilities total | 99.98 | 132.34 | 135.64 | 138.49 | 55.84 |
| Current loans from credit institutions | 1 718.61 | 1 992.27 | 1 817.56 | 1 929.54 | 833.97 |
| Current trade creditors | 77.70 | 14.07 | 162.34 | 333.42 | 214.26 |
| Current owed to participating | 9 570.48 | 12 344.71 | |||
| Current owed to group member | 4 677.75 | 6 637.63 | 8 663.20 | 11 388.99 | 14 801.42 |
| Other non-interest bearing current liabilities | 4 519.82 | 6 041.12 | 7 866.27 | -23 014.64 | -27 984.60 |
| Current liabilities total | 10 993.88 | 14 685.09 | 18 509.36 | 207.80 | 209.76 |
| Balance sheet total (liabilities) | 1 295.30 | 707.50 | 695.25 | 1 862.95 | 993.68 |
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.