LINQIT ApS
CVR number: 33749643
Øresunds Alle 14, 2791 Dragør
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 100.00 | 18.00 | 62.00 | 41.50 | |
| External services | -32.63 | -44.59 | -54.51 | - 110.53 | -88.83 |
| Gross profit | 67.38 | -26.59 | -54.51 | -48.53 | -47.33 |
| EBIT | 67.38 | -26.59 | -54.51 | -48.53 | -47.33 |
| Other financial income | 10 309.16 | 6 054.18 | 6 788.44 | 511.28 | 5 603.89 |
| Other financial expenses | -4 881.77 | - 867.60 | - 148.09 | -7 479.56 | -91.62 |
| Net income from associates (fin.) | 29 270.28 | 15 061.08 | 30 940.60 | -12 387.62 | 4 700.22 |
| Pre-tax profit | 34 765.04 | 20 221.06 | 37 526.43 | -19 404.42 | 10 165.17 |
| Income taxes | -1 216.67 | -1 202.89 | -1 466.94 | 1 533.95 | -1 204.77 |
| Net earnings | 33 548.37 | 19 018.18 | 36 059.50 | -17 870.47 | 8 960.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 239.87 | 2 284.72 | |||
| Advance payments and construction in progress | 6 340.15 | ||||
| Tangible assets total | 2 239.87 | 2 284.72 | 6 340.15 | ||
| Participating interests | 136 471.00 | 148 203.61 | 179 131.21 | 166 756.09 | 171 509.88 |
| Investments total | 136 471.00 | 148 203.61 | 179 131.21 | 166 756.09 | 171 509.88 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 208.56 | 565.00 | 31.11 | 1 040.47 | |
| Current deferred tax assets | 1 784.20 | 444.59 | |||
| Short term receivables total | 208.56 | 565.00 | 1 815.31 | 1 485.06 | |
| Other current investments | 33 420.03 | 38 250.66 | 39 063.81 | 30 644.23 | 28 158.13 |
| Cash and bank deposits | 960.24 | 504.23 | 356.60 | 835.42 | 3 382.34 |
| Cash and cash equivalents | 34 380.27 | 38 754.89 | 39 420.42 | 31 479.65 | 31 540.47 |
| Balance sheet total (assets) | 171 059.83 | 186 958.50 | 221 356.49 | 202 335.78 | 210 875.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 3 000.00 | 2 000.00 | 114.40 | 500.00 | 2 600.00 |
| Other reserves | 81 989.92 | 93 722.53 | 124 650.13 | 112 275.01 | 117 028.80 |
| Retained earnings | 51 518.15 | 71 305.44 | 59 268.62 | 107 215.73 | 82 045.04 |
| Profit of the financial year | 33 548.37 | 19 018.18 | 36 059.50 | -17 870.47 | 8 960.40 |
| Shareholders equity total | 170 156.44 | 186 146.14 | 220 192.65 | 202 220.27 | 210 734.24 |
| Non-current liabilities total | |||||
| Current owed to participating | 83.51 | 86.90 | |||
| Short-term deferred tax liabilities | 846.39 | 775.86 | 1 102.46 | 22.41 | |
| Other non-interest bearing current liabilities | 57.00 | 36.50 | 61.39 | 32.00 | 32.00 |
| Current liabilities total | 903.39 | 812.36 | 1 163.85 | 115.51 | 141.32 |
| Balance sheet total (liabilities) | 171 059.83 | 186 958.50 | 221 356.49 | 202 335.78 | 210 875.56 |
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.