Lyne & Lindberg Holding ApS — Credit Rating and Financial Key Figures
CVR number: 33059868
Åboulevarden 52, 8000 Aarhus C
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 55 610.15 | 58 136.38 | 64 762.58 |
Employee benefit expenses | -44 203.20 | -51 841.09 | -55 380.94 |
Total depreciation | -1 066.64 | -1 492.35 | - 947.68 |
Reduction in value of non-current assets | 300.00 | 345.77 | |
EBIT | 10 340.32 | 5 102.94 | 8 779.74 |
Other financial income | 3 058.02 | 786.13 | 738.42 |
Other financial expenses | - 649.91 | -2 996.65 | - 962.75 |
Net income from associates (fin.) | -2 732.80 | ||
Pre-tax profit | 12 748.42 | 159.62 | 8 555.41 |
Income taxes | -3 159.31 | - 647.41 | -1 903.77 |
Net earnings | 9 589.11 | - 487.79 | 6 651.63 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible rights | 6.62 | 3.15 | |
Goodwill | 233.33 | 416.67 | 208.33 |
Intangible assets total | 239.96 | 419.82 | 208.33 |
Buildings | 64.10 | 2 115.22 | 3 086.92 |
Machinery and equipment | 1 765.81 | 1 446.35 | 924.98 |
Tangible assets total | 1 829.91 | 3 561.57 | 4 011.90 |
Other receivables | 1 324.33 | 1 637.67 | 1 697.65 |
Investments total | 1 324.33 | 1 637.67 | 1 697.65 |
Non-curr. owed by particip. interest comp. | 186.00 | ||
Non-current other receivables | 2 285.44 | 2 708.07 | 2 981.54 |
Long term receivables total | 2 471.44 | 2 708.07 | 2 981.54 |
Raw materials and consumables | 391.59 | 406.71 | 142.00 |
Finished products/goods | 3 285.93 | 4 928.95 | 5 852.66 |
Advance payments | 366.08 | 122.11 | 397.73 |
Inventories total | 4 043.60 | 5 457.77 | 6 392.39 |
Current trade debtors | 16 792.99 | 17 559.34 | 22 805.62 |
Prepayments and accrued income | 789.88 | 781.75 | 1 077.37 |
Current other receivables | 3 742.61 | 2 562.02 | 1 601.56 |
Current deferred tax assets | 11.66 | 1 102.00 | |
Short term receivables total | 21 337.14 | 22 005.12 | 25 484.55 |
Other current investments | 17 565.41 | 192.19 | 242.33 |
Cash and bank deposits | 24 123.88 | 36 319.42 | 37 681.76 |
Cash and cash equivalents | 41 689.29 | 36 511.61 | 37 924.08 |
Balance sheet total (assets) | 72 935.66 | 72 301.62 | 78 700.44 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Other reserves | 5.04 | ||
Retained earnings | 33 415.92 | 42 328.17 | 38 178.37 |
Profit of the financial year | 9 589.11 | - 487.79 | 6 651.63 |
Minority interest (BS) | 12.24 | - 472.74 | 1 003.27 |
Shareholders equity total | 43 097.27 | 41 447.64 | 45 918.32 |
Provisions | 397.97 | 360.13 | 3.00 |
Non-current deferred tax liabilities | 68.26 | 121.55 | |
Non-current liabilities total | 68.26 | 121.55 | |
Current loans from credit institutions | 379.29 | 2 247.12 | 2 719.64 |
Advances received | 177.95 | 905.52 | 588.45 |
Current trade creditors | 18 321.19 | 16 402.14 | 16 324.51 |
Current owed to participating | 56.81 | 76.76 | 99.14 |
Short-term deferred tax liabilities | 1 334.14 | 1 373.10 | 1 100.68 |
Other non-interest bearing current liabilities | 9 096.09 | 7 827.02 | 10 616.35 |
Accruals and deferred income | 6.70 | 1 540.64 | 1 330.35 |
Current liabilities total | 29 372.17 | 30 372.30 | 32 779.12 |
Balance sheet total (liabilities) | 72 935.66 | 72 301.62 | 78 700.44 |
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.