WIBORG HOLDING ApS
CVR number: 27930670
Vesterå 15, 9000 Aalborg
kontor@lmrbolig.dk
tel: 51946338
www.LMRbolig.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -73.84 | 51.66 | 419.00 | 695.56 | 195.19 |
| Employee benefit expenses | - 307.10 | - 545.14 | - 443.49 | -0.56 | |
| Other operating expenses | - 245.19 | ||||
| Total depreciation | -37.92 | -37.92 | -27.75 | -27.75 | -27.75 |
| Reduction in value of non-current assets | - 620.00 | 515.23 | 10.00 | 702.38 | 21.00 |
| EBIT | 201.14 | -1 046.62 | - 307.43 | -35.13 | 146.44 |
| Other financial income | 10.29 | 39.37 | -93.77 | 120.03 | 145.42 |
| Other financial expenses | - 476.02 | - 408.83 | - 403.30 | - 605.11 | - 749.50 |
| Income from other inv. held as non-curr. assets | 0.03 | ||||
| Net income from associates (fin.) | 613.89 | 312.58 | 1 147.91 | 717.99 | - 369.19 |
| Pre-tax profit | 349.33 | -1 103.51 | 343.40 | 197.79 | - 826.83 |
| Income taxes | - 177.38 | 237.34 | 246.25 | 199.26 | 164.06 |
| Net earnings | 171.96 | - 866.17 | 589.64 | 397.05 | - 662.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 25 110.00 | 23 700.00 | 22 990.00 | 11 946.00 | 11 925.00 |
| Machinery and equipment | 320.07 | 282.15 | 92.21 | 64.46 | 36.71 |
| Tangible assets total | 25 430.07 | 23 982.15 | 23 082.21 | 12 010.46 | 11 961.71 |
| Holdings in group member companies | 3 510.01 | 3 788.03 | 3 842.70 | ||
| Participating interests | 2 401.59 | 6 516.53 | 7 234.53 | 2 462.63 | |
| Investments total | 3 510.01 | 6 189.63 | 6 516.53 | 7 234.53 | 6 305.33 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 10.05 | 6.96 | |||
| Current amounts owed by group member comp. | 40.69 | 30.79 | |||
| Current owed by particip. interest comp. | 4 638.26 | 4 990.21 | |||
| Prepayments and accrued income | 2.06 | 17.76 | 4.22 | 3.36 | |
| Current other receivables | 630.70 | 5 681.32 | 4 456.92 | 44.67 | 44.67 |
| Current deferred tax assets | 642.11 | 818.34 | 1 138.45 | 1 135.29 | 1 050.22 |
| Short term receivables total | 1 315.56 | 6 548.20 | 5 599.60 | 5 828.27 | 6 095.43 |
| Other current investments | 14.79 | 9.41 | 9.41 | 9.36 | 7.51 |
| Cash and bank deposits | 32.86 | 11.34 | 120.10 | 8.20 | |
| Cash and cash equivalents | 14.79 | 42.27 | 20.75 | 129.46 | 15.71 |
| Balance sheet total (assets) | 30 270.42 | 36 762.24 | 35 219.09 | 25 202.72 | 24 378.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 50.00 | ||||
| Other reserves | 1 277.70 | 1 590.28 | 1 590.28 | 3 456.18 | 648.02 |
| Retained earnings | 10 301.08 | 10 160.46 | 9 294.29 | 8 018.03 | 11 223.24 |
| Profit of the financial year | 171.96 | - 866.17 | 589.64 | 397.05 | - 662.77 |
| Shareholders equity total | 11 925.74 | 11 009.57 | 11 599.21 | 11 996.27 | 11 333.50 |
| Non-current loans from credit institutions | 16 862.07 | 16 460.38 | 15 864.04 | 8 724.91 | 8 707.22 |
| Non-current liabilities total | 16 862.07 | 16 460.38 | 15 864.04 | 8 724.91 | 8 707.22 |
| Current loans from credit institutions | 786.70 | 7 185.72 | 5 138.47 | 1 854.93 | 2 088.82 |
| Current trade creditors | 148.01 | 22.14 | 16.00 | 0.88 | |
| Current owed to participating | 105.12 | 7.64 | |||
| Current owed to group member | 1 604.07 | 2 030.59 | 2 216.30 | 1 973.29 | |
| Short-term deferred tax liabilities | 134.98 | 69.53 | |||
| Other non-interest bearing current liabilities | 547.91 | 480.16 | 435.80 | 235.67 | 266.82 |
| Accruals and deferred income | 0.21 | 0.00 | |||
| Current liabilities total | 1 482.61 | 9 292.30 | 7 755.83 | 4 481.54 | 4 337.46 |
| Balance sheet total (liabilities) | 30 270.42 | 36 762.24 | 35 219.09 | 25 202.72 | 24 378.18 |
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.