LPM PRODUCTION A/S — Credit Rating and Financial Key Figures
CVR number: 32830080
Energivej 34, 6870 Ølgod
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 26 987.00 | 34 903.00 | 33 142.00 | 37 792.00 | 40 073.00 |
| Employee benefit expenses | -20 213.00 | -23 814.00 | -24 103.00 | -25 302.00 | -26 783.00 |
| Other operating expenses | - 128.00 | ||||
| Total depreciation | -3 975.00 | -5 298.00 | -3 957.00 | -6 352.00 | -7 643.00 |
| EBIT | 2 799.00 | 5 791.00 | 5 082.00 | 6 138.00 | 5 519.00 |
| Other financial income | 4.00 | 4.00 | |||
| Other financial expenses | - 457.00 | - 259.00 | - 482.00 | -1 122.00 | -1 399.00 |
| Net income from associates (fin.) | -92.00 | 497.00 | 991.00 | ||
| Pre-tax profit | 2 342.00 | 5 532.00 | 4 512.00 | 5 517.00 | 5 111.00 |
| Income taxes | - 516.00 | -1 219.00 | -1 002.00 | -1 153.00 | - 903.00 |
| Net earnings | 1 826.00 | 4 313.00 | 3 510.00 | 4 364.00 | 4 208.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 515.00 | 132.00 | |||
| Intangible assets total | 515.00 | 132.00 | |||
| Buildings | 20 226.00 | 24 575.00 | 28 722.00 | 29 656.00 | 32 107.00 |
| Machinery and equipment | 316.00 | 188.00 | 905.00 | 2 101.00 | 2 007.00 |
| Tangible assets total | 20 542.00 | 24 763.00 | 29 627.00 | 31 757.00 | 34 114.00 |
| Holdings in group member companies | 322.00 | 1 397.00 | |||
| Investments total | 322.00 | 1 397.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 1 213.00 | 1 724.00 | 2 511.00 | 2 442.00 | 2 613.00 |
| Finished products/goods | 5 353.00 | 8 188.00 | 9 861.00 | 10 304.00 | 11 850.00 |
| Inventories total | 6 566.00 | 9 912.00 | 12 372.00 | 12 746.00 | 14 463.00 |
| Current trade debtors | 9 302.00 | 8 660.00 | 11 019.00 | 14 550.00 | 6 904.00 |
| Current amounts owed by group member comp. | 96.00 | 735.00 | 564.00 | ||
| Current owed by particip. interest comp. | 313.00 | ||||
| Prepayments and accrued income | 754.00 | 548.00 | 662.00 | 735.00 | 579.00 |
| Current other receivables | 1 137.00 | 1 408.00 | 335.00 | 339.00 | 1 154.00 |
| Current deferred tax assets | 46.00 | ||||
| Short term receivables total | 11 335.00 | 11 351.00 | 12 580.00 | 15 937.00 | 8 637.00 |
| Other current investments | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Cash and bank deposits | 157.00 | 1 656.00 | 121.00 | 304.00 | 208.00 |
| Cash and cash equivalents | 167.00 | 1 666.00 | 131.00 | 314.00 | 218.00 |
| Balance sheet total (assets) | 39 125.00 | 47 824.00 | 54 710.00 | 61 076.00 | 58 829.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 500.00 | 2 000.00 | 4 500.00 | 3 000.00 | |
| Other reserves | 401.00 | 402.00 | 402.00 | -4 186.00 | -1 695.00 |
| Retained earnings | 10 826.00 | 10 652.00 | 14 965.00 | 14 056.00 | 14 429.00 |
| Profit of the financial year | 1 826.00 | 4 313.00 | 3 510.00 | 4 364.00 | 4 208.00 |
| Shareholders equity total | 15 553.00 | 18 367.00 | 19 877.00 | 19 734.00 | 20 942.00 |
| Provisions | 1 463.00 | 1 747.00 | 2 240.00 | 2 073.00 | 2 074.00 |
| Non-current leasing loans | 10 003.00 | 12 502.00 | 15 495.00 | 16 308.00 | 16 739.00 |
| Non-current other liabilities | 763.00 | 766.00 | |||
| Non-current deferred tax liabilities | 776.00 | 803.00 | 764.00 | ||
| Non-current liabilities total | 10 766.00 | 13 268.00 | 16 271.00 | 17 111.00 | 17 503.00 |
| Current loans from credit institutions | 1 920.00 | 3 278.00 | 7 421.00 | 9 369.00 | 6 277.00 |
| Advances received | 83.00 | ||||
| Current trade creditors | 3 883.00 | 5 548.00 | 6 913.00 | 8 036.00 | 8 293.00 |
| Current owed to group member | 1 566.00 | 1 410.00 | |||
| Short-term deferred tax liabilities | 935.00 | 509.00 | 1 320.00 | 908.00 | |
| Other non-interest bearing current liabilities | 5 385.00 | 4 618.00 | 1 419.00 | 1 867.00 | 1 422.00 |
| Accruals and deferred income | 72.00 | 63.00 | 60.00 | ||
| Current liabilities total | 11 343.00 | 14 442.00 | 16 322.00 | 22 158.00 | 18 310.00 |
| Balance sheet total (liabilities) | 39 125.00 | 47 824.00 | 54 710.00 | 61 076.00 | 58 829.00 |
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.