Lightman ApS
CVR number: 35227075
Richard Mortensens Vej 37 D, 2300 København S
info@lightman.dk
tel: 61278391
www.lightman.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 281.74 | 107.94 | 211.93 | 278.17 | 550.65 |
| Employee benefit expenses | - 198.37 | -71.19 | - 210.84 | - 354.10 | - 522.18 |
| Other operating expenses | -20.00 | -20.00 | |||
| Total depreciation | -28.24 | -7.39 | -16.00 | -16.00 | -16.00 |
| EBIT | 55.14 | 9.36 | -34.91 | -91.93 | 12.47 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -1.75 | -2.26 | -5.20 | -8.40 | -10.94 |
| Pre-tax profit | 53.39 | 7.10 | -40.10 | - 100.33 | 1.58 |
| Income taxes | -14.81 | -2.44 | 6.35 | 17.86 | -4.36 |
| Net earnings | 38.58 | 4.66 | -33.75 | -82.47 | -2.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 7.39 | 64.00 | 48.00 | 32.00 | |
| Intangible assets total | 7.39 | 64.00 | 48.00 | 32.00 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 109.37 | 71.40 | 98.47 | 77.58 | 54.74 |
| Inventories total | 109.37 | 71.40 | 98.47 | 77.58 | 54.74 |
| Current trade debtors | 5.99 | 3.51 | 17.55 | 48.33 | |
| Current amounts owed by group member comp. | 1.19 | 8.64 | |||
| Prepayments and accrued income | 3.20 | 3.20 | 3.20 | 9.09 | |
| Current other receivables | 0.13 | 4.00 | 4.00 | ||
| Current deferred tax assets | 13.61 | 10.60 | 6.24 | ||
| Short term receivables total | 7.31 | 11.84 | 20.32 | 35.35 | 67.66 |
| Cash and bank deposits | 0.49 | 9.47 | 82.80 | 40.95 | 36.85 |
| Cash and cash equivalents | 0.49 | 9.47 | 82.80 | 40.95 | 36.85 |
| Balance sheet total (assets) | 124.56 | 92.71 | 265.59 | 201.88 | 191.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 49.92 | 37.44 | 24.96 | ||
| Retained earnings | - 203.94 | - 165.36 | - 210.62 | - 231.89 | - 301.88 |
| Profit of the financial year | 38.58 | 4.66 | -33.75 | -82.47 | -2.78 |
| Shareholders equity total | -85.36 | -80.70 | - 114.45 | - 196.92 | - 199.70 |
| Provisions | 1.63 | 7.26 | |||
| Non-current loans from credit institutions | 5.02 | 16.16 | |||
| Non-current liabilities total | 5.02 | 16.16 | |||
| Current loans from credit institutions | 7.68 | 5.02 | 10.74 | ||
| Advances received | 10.49 | 22.69 | 65.41 | 15.00 | |
| Current trade creditors | 44.91 | 43.27 | 174.32 | 168.81 | 36.26 |
| Current owed to participating | 0.53 | 0.43 | 1.32 | ||
| Current owed to group member | 69.57 | 100.83 | 80.70 | 74.36 | 194.59 |
| Short-term deferred tax liabilities | 7.47 | 4.06 | |||
| Other non-interest bearing current liabilities | 75.85 | 25.25 | 81.84 | 84.76 | 116.87 |
| Current liabilities total | 208.29 | 173.41 | 367.76 | 398.80 | 374.78 |
| Balance sheet total (liabilities) | 124.56 | 92.71 | 265.59 | 201.88 | 191.24 |
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.