Lystberg El-teknik ApS
CVR number: 29694486
Hesselrødvej 4 B, 2980 Kokkedal
info@lystberg.dk
tel: 31257700
www.lystberg.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 515.65 | 4 120.29 | 3 726.62 | 4 897.26 | 8 010.28 |
| Employee benefit expenses | -2 665.12 | -3 570.49 | -3 208.52 | -4 596.06 | -7 187.56 |
| Total depreciation | -4.00 | ||||
| EBIT | - 153.47 | 549.80 | 518.11 | 301.20 | 822.72 |
| Other financial income | 0.73 | ||||
| Other financial expenses | -1.29 | -16.22 | -8.29 | -32.12 | -76.42 |
| Pre-tax profit | - 154.76 | 533.58 | 510.55 | 269.08 | 746.30 |
| Income taxes | 36.77 | - 121.90 | - 133.13 | -65.37 | - 174.40 |
| Net earnings | - 118.00 | 411.68 | 377.42 | 203.71 | 571.90 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 42.63 | 49.70 | 44.57 | 45.23 | 49.90 |
| Investments total | 42.63 | 49.70 | 44.57 | 45.23 | 49.90 |
| Non-current loans receivable | 3.00 | 3.00 | 3.00 | 3.00 | |
| Long term receivables total | 3.00 | 3.00 | 3.00 | 3.00 | |
| Finished products/goods | 92.50 | 119.73 | 148.87 | 267.05 | 237.59 |
| Inventories total | 92.50 | 119.73 | 148.87 | 267.05 | 237.59 |
| Current trade debtors | 494.04 | 1 099.54 | 984.87 | 1 504.30 | 2 851.40 |
| Prepayments and accrued income | 73.09 | 75.41 | 84.61 | 92.05 | 129.27 |
| Current other receivables | 411.42 | 834.01 | 1 358.77 | 1 822.59 | 215.80 |
| Current deferred tax assets | 35.88 | 46.59 | |||
| Short term receivables total | 1 014.43 | 2 008.96 | 2 428.25 | 3 418.94 | 3 243.05 |
| Cash and bank deposits | 94.71 | 509.72 | 371.66 | 461.20 | 747.68 |
| Cash and cash equivalents | 94.71 | 509.72 | 371.66 | 461.20 | 747.68 |
| Balance sheet total (assets) | 1 244.26 | 2 691.11 | 2 996.34 | 4 195.43 | 4 281.22 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 175.71 | 203.71 | 571.90 | |
| Retained earnings | 179.62 | - 138.38 | 97.59 | 271.29 | -96.90 |
| Profit of the financial year | - 118.00 | 411.68 | 377.42 | 203.71 | 571.90 |
| Shareholders equity total | 186.62 | 598.30 | 775.71 | 803.71 | 1 171.90 |
| Provisions | 31.42 | 54.58 | 45.36 | ||
| Non-current owed to group member | 151.00 | 96.99 | 334.80 | 578.89 | |
| Non-current deferred tax liabilities | 57.15 | 115.21 | 78.17 | 278.06 | |
| Non-current liabilities total | 151.00 | 154.14 | 115.21 | 412.97 | 856.95 |
| Advances received | 154.71 | ||||
| Current trade creditors | 296.53 | 448.20 | 570.96 | 930.86 | 1 051.43 |
| Current owed to participating | 24.73 | 19.67 | 16.90 | 240.37 | 55.73 |
| Current owed to group member | 32.30 | 57.15 | |||
| Short-term deferred tax liabilities | 78.17 | ||||
| Other non-interest bearing current liabilities | 553.07 | 1 439.38 | 1 405.82 | 1 607.44 | 1 067.03 |
| Current liabilities total | 906.64 | 1 907.25 | 2 050.84 | 2 933.39 | 2 252.37 |
| Balance sheet total (liabilities) | 1 244.26 | 2 691.11 | 2 996.34 | 4 195.43 | 4 281.22 |
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.