Kristoffer Lybecker Holding ApS
CVR number: 39306425
Nordbyvej 22, 8260 Viby J
kl@lionlab.dk
tel: 60563495
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 55.63 | ||||
| External services | -5.22 | ||||
| Gross profit | 50.40 | -5.54 | -5.07 | -8.91 | -8.36 |
| EBIT | 50.40 | -5.54 | -5.07 | -8.91 | -8.36 |
| Other financial income | 0.89 | 2.03 | 0.55 | ||
| Other financial expenses | -7.18 | -2.32 | -10.42 | ||
| Net income from associates (fin.) | 164.00 | 105.77 | 626.35 | 30.67 | |
| Pre-tax profit | 50.40 | 158.46 | 94.42 | 617.15 | 12.43 |
| Income taxes | 0.69 | -1.01 | 1.27 | 1.86 | 2.83 |
| Net earnings | 51.09 | 157.44 | 95.69 | 619.02 | 15.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 96.98 | 330.98 | 386.75 | 876.11 | 506.77 |
| Investments total | 96.98 | 330.98 | 386.75 | 876.11 | 506.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 39.43 | 31.99 | 48.48 | 135.10 | |
| Current deferred tax assets | 1.15 | 9.22 | 17.18 | 164.03 | 15.53 |
| Short term receivables total | 40.58 | 41.21 | 65.67 | 164.03 | 150.64 |
| Cash and bank deposits | 19.10 | ||||
| Cash and cash equivalents | 19.10 | ||||
| Balance sheet total (assets) | 137.56 | 372.19 | 452.42 | 1 059.24 | 657.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 35.00 | 35.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 114.40 | 400.00 | |||
| Other reserves | 74.95 | 238.95 | 175.33 | 379.08 | 409.74 |
| Retained earnings | -50.62 | - 163.53 | -61.86 | - 569.93 | 18.43 |
| Profit of the financial year | 51.09 | 157.44 | 95.69 | 619.02 | 15.26 |
| Shareholders equity total | 110.42 | 267.87 | 363.55 | 868.17 | 483.44 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.56 | ||||
| Current trade creditors | 5.00 | 6.65 | |||
| Current owed to participating | 5.00 | 40.57 | 42.19 | 7.30 | 0.06 |
| Current owed to group member | 16.26 | ||||
| Short-term deferred tax liabilities | 5.91 | 150.17 | 1.38 | ||
| Other non-interest bearing current liabilities | 22.14 | 63.75 | 40.77 | 12.34 | 164.33 |
| Current liabilities total | 27.14 | 104.32 | 88.87 | 191.06 | 173.98 |
| Balance sheet total (liabilities) | 137.56 | 372.19 | 452.42 | 1 059.24 | 657.41 |
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.