Lyngens Bageri ApS
CVR number: 36733977
Københavnsvej 135, 4600 Køge
lyngensbageri@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 684.21 | 2 633.90 | 2 948.48 | 3 538.47 | 4 175.59 |
| Employee benefit expenses | -2 433.72 | -2 319.25 | -2 729.67 | -3 119.47 | -3 022.19 |
| Total depreciation | -75.63 | -36.56 | -38.92 | -36.13 | -27.90 |
| EBIT | 174.86 | 278.09 | 179.89 | 382.88 | 1 125.50 |
| Other financial income | 7.20 | 6.46 | 6.62 | 5.76 | |
| Other financial expenses | -5.46 | -5.81 | -10.36 | -45.92 | -47.07 |
| Pre-tax profit | 176.60 | 278.74 | 176.15 | 336.95 | 1 084.19 |
| Income taxes | -38.95 | -62.15 | -39.12 | -74.77 | - 254.87 |
| Net earnings | 137.65 | 216.59 | 137.03 | 262.18 | 829.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 165.82 | 129.27 | 90.35 | 54.23 | 75.16 |
| Tangible assets total | 165.82 | 129.27 | 90.35 | 54.23 | 75.16 |
| Other receivables | 90.00 | 90.00 | |||
| Investments total | 90.00 | 90.00 | |||
| Non-current loans receivable | 90.00 | ||||
| Non-current other receivables | 90.00 | 90.00 | |||
| Long term receivables total | 90.00 | 90.00 | 90.00 | ||
| Raw materials and consumables | 173.87 | 170.00 | |||
| Finished products/goods | 125.60 | 132.52 | 153.24 | ||
| Inventories total | 125.60 | 132.52 | 153.24 | 173.87 | 170.00 |
| Current trade debtors | 87.00 | 61.20 | 90.81 | 60.16 | 110.31 |
| Prepayments and accrued income | 21.09 | 21.68 | 21.98 | 28.53 | 29.27 |
| Current other receivables | 31.77 | 122.48 | 30.86 | 28.05 | 66.48 |
| Short term receivables total | 139.86 | 205.36 | 143.64 | 116.74 | 206.06 |
| Cash and bank deposits | 194.90 | 404.39 | 641.55 | 873.04 | 1 910.00 |
| Cash and cash equivalents | 194.90 | 404.39 | 641.55 | 873.04 | 1 910.00 |
| Balance sheet total (assets) | 716.18 | 961.53 | 1 118.77 | 1 307.88 | 2 451.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Retained earnings | -18.71 | 5.93 | 108.13 | 127.35 | 267.54 |
| Profit of the financial year | 137.65 | 216.59 | 137.03 | 262.18 | 829.33 |
| Shareholders equity total | 168.93 | 385.53 | 409.55 | 557.34 | 1 268.86 |
| Provisions | 21.00 | 16.97 | 11.28 | 5.48 | 10.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 70.92 | 65.96 | 125.19 | 73.08 | 98.55 |
| Current owed to participating | 26.63 | 24.13 | 146.11 | 221.91 | 322.98 |
| Short-term deferred tax liabilities | 42.57 | 69.49 | 228.27 | ||
| Other non-interest bearing current liabilities | 428.69 | 468.95 | 384.07 | 380.58 | 522.47 |
| Current liabilities total | 526.25 | 559.03 | 697.94 | 745.06 | 1 172.27 |
| Balance sheet total (liabilities) | 716.18 | 961.53 | 1 118.77 | 1 307.88 | 2 451.21 |
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.