LINDHOLT'S FOURNITUREHANDEL ApS
CVR number: 18607875
Sportsvej 6, 8930 Randers NØ
info@lindholts.dk
tel: 86413745
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 667.71 | 2 411.74 | 2 589.50 | 2 398.18 | 2 464.59 |
| Employee benefit expenses | -2 210.92 | -2 249.39 | -2 389.45 | -2 345.29 | -2 318.89 |
| Total depreciation | -7.67 | -1.28 | -20.91 | - 133.49 | - 133.49 |
| EBIT | 449.12 | 161.08 | 179.14 | -80.60 | 12.21 |
| Other financial income | 56.67 | 60.89 | 66.06 | 57.74 | 13.75 |
| Other financial expenses | -59.61 | -54.22 | -62.34 | -55.48 | -69.28 |
| Pre-tax profit | 446.19 | 167.75 | 182.85 | -78.35 | -43.32 |
| Income taxes | -98.67 | -38.51 | -41.63 | 13.98 | 16.46 |
| Net earnings | 347.52 | 129.25 | 141.23 | -64.36 | -26.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 266.66 | 266.66 | 266.66 | 266.66 | 266.66 |
| Machinery and equipment | 1.28 | 355.47 | 262.14 | 128.65 | |
| Tangible assets total | 267.94 | 266.66 | 622.13 | 528.80 | 395.31 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 735.00 | 630.00 | 525.00 | 420.00 | 315.00 |
| Long term receivables total | 735.00 | 630.00 | 525.00 | 420.00 | 315.00 |
| Finished products/goods | 1 736.75 | 1 736.75 | 1 776.24 | 1 642.47 | 1 678.71 |
| Inventories total | 1 736.75 | 1 736.75 | 1 776.24 | 1 642.47 | 1 678.71 |
| Current trade debtors | 548.79 | 440.14 | 374.36 | 427.14 | 334.94 |
| Current amounts owed by group member comp. | 947.03 | 971.40 | 1 049.49 | 1 112.10 | 40.30 |
| Prepayments and accrued income | 56.30 | 51.38 | 45.61 | 65.50 | 23.25 |
| Current other receivables | 17.25 | 26.05 | 7.24 | ||
| Current deferred tax assets | 96.30 | 89.44 | 67.06 | 81.05 | 97.51 |
| Short term receivables total | 1 665.67 | 1 578.40 | 1 543.77 | 1 685.78 | 496.01 |
| Cash and bank deposits | 545.13 | 1 017.24 | 572.13 | 348.19 | 419.65 |
| Cash and cash equivalents | 545.13 | 1 017.24 | 572.13 | 348.19 | 419.65 |
| Balance sheet total (assets) | 4 950.48 | 5 229.05 | 5 039.26 | 4 625.25 | 3 304.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 1 200.00 | |
| Retained earnings | 2 634.26 | 2 781.78 | 2 711.02 | 1 652.25 | 1 587.89 |
| Profit of the financial year | 347.52 | 129.25 | 141.23 | -64.36 | -26.85 |
| Shareholders equity total | 3 381.78 | 3 311.02 | 3 252.25 | 2 987.89 | 1 761.04 |
| Non-current loans from credit institutions | 795.55 | 723.86 | 653.02 | 581.23 | 532.16 |
| Non-current other liabilities | 155.58 | ||||
| Non-current deferred tax liabilities | 124.78 | 93.72 | |||
| Non-current liabilities total | 795.55 | 723.86 | 808.61 | 706.01 | 625.88 |
| Current loans from credit institutions | 65.29 | 67.14 | 101.68 | 111.61 | 101.84 |
| Current trade creditors | 175.64 | 242.18 | 262.56 | 217.10 | 224.06 |
| Short-term deferred tax liabilities | 92.53 | 31.64 | 19.25 | ||
| Other non-interest bearing current liabilities | 439.69 | 853.22 | 594.92 | 602.64 | 591.85 |
| Current liabilities total | 773.16 | 1 194.18 | 978.41 | 931.35 | 917.76 |
| Balance sheet total (liabilities) | 4 950.48 | 5 229.05 | 5 039.26 | 4 625.25 | 3 304.68 |
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.