Lidkøb ApS — Credit Rating and Financial Key Figures
CVR number: 38316494
Strynøgade 7, 2100 København Ø
info@lidkob.dk
tel: 71747276
www.lidkøb.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 219.90 | 3 299.14 | 3 247.96 | 3 669.98 | 4 600.69 |
| Employee benefit expenses | -1 897.21 | -2 348.87 | -2 294.34 | -2 795.96 | -3 497.46 |
| Total depreciation | - 151.90 | - 250.16 | - 224.88 | -46.61 | -2.89 |
| EBIT | 170.79 | 700.10 | 728.74 | 827.41 | 1 100.34 |
| Other financial income | 0.78 | 0.76 | |||
| Other financial expenses | -16.75 | -15.63 | -17.62 | -4.68 | -10.05 |
| Pre-tax profit | 154.03 | 684.47 | 711.13 | 823.50 | 1 091.05 |
| Income taxes | -33.89 | - 150.58 | - 157.08 | - 183.35 | - 244.56 |
| Net earnings | 120.14 | 533.89 | 554.05 | 640.15 | 846.49 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 156.47 | 93.10 | 29.73 | 2.89 | 823.13 |
| Machinery and equipment | 368.06 | 181.28 | 19.77 | ||
| Tangible assets total | 524.54 | 274.38 | 49.50 | 2.89 | 823.13 |
| Other receivables | 335.36 | 336.62 | 336.62 | ||
| Investments total | 335.36 | 336.62 | 336.62 | ||
| Non-curr. owed by group member comp. | 67.05 | ||||
| Long term receivables total | 67.05 | ||||
| Inventories total | |||||
| Current trade debtors | 140.47 | 92.26 | 98.11 | 136.09 | 359.75 |
| Current owed by particip. interest comp. | 230.95 | 259.43 | 259.76 | ||
| Prepayments and accrued income | 110.16 | ||||
| Current other receivables | 338.74 | 409.52 | 835.84 | 1 248.44 | |
| Current deferred tax assets | 686.68 | 536.10 | 379.02 | 207.47 | 198.11 |
| Short term receivables total | 1 396.84 | 1 297.31 | 736.89 | 1 179.41 | 1 916.46 |
| Cash and bank deposits | 665.53 | 1 350.18 | 1 160.92 | 3 104.79 | 3 936.33 |
| Cash and cash equivalents | 665.53 | 1 350.18 | 1 160.92 | 3 104.79 | 3 936.33 |
| Balance sheet total (assets) | 2 989.31 | 3 258.49 | 2 283.93 | 4 287.09 | 6 675.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 554.75 | -2 434.60 | -1 900.71 | -1 346.66 | - 706.51 |
| Profit of the financial year | 120.14 | 533.89 | 554.05 | 640.15 | 846.49 |
| Shareholders equity total | -2 384.60 | -1 850.71 | -1 296.66 | - 656.51 | 189.98 |
| Non-current loans from credit institutions | 3 588.95 | 2 988.13 | 486.92 | ||
| Non-current liabilities total | 3 588.95 | 2 988.13 | 486.92 | ||
| Advances received | 990.13 | 379.20 | 427.45 | ||
| Current trade creditors | 767.88 | 806.77 | 1 619.00 | 3 539.08 | |
| Current owed to group member | 605.25 | 1 647.26 | 2 583.72 | 1 874.67 | |
| Short-term deferred tax liabilities | 245.20 | ||||
| Other non-interest bearing current liabilities | 794.84 | 368.74 | 212.19 | 231.01 | 228.91 |
| Accruals and deferred income | 509.86 | 598.08 | |||
| Current liabilities total | 1 784.96 | 2 121.08 | 3 093.67 | 4 943.59 | 6 485.94 |
| Balance sheet total (liabilities) | 2 989.31 | 3 258.49 | 2 283.93 | 4 287.09 | 6 675.92 |
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.