Lilholm Media ApS — Credit Rating and Financial Key Figures
CVR number: 41403349
Ringstedvej 173, 4300 Holbæk
info@lilholmedia.dk
lilholmmedia.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 303.78 | 925.63 | 303.78 | 428.72 |
Employee benefit expenses | - 406.50 | |||
Total depreciation | -64.28 | -64.28 | -64.28 | -64.28 |
EBIT | 239.49 | 454.85 | 239.49 | 364.44 |
Other financial income | 21.54 | 37.19 | 21.54 | 21.04 |
Other financial expenses | -1.60 | -0.93 | -1.60 | -10.35 |
Pre-tax profit | 259.43 | 491.11 | 259.43 | 375.13 |
Income taxes | -57.08 | - 108.10 | -57.08 | -82.53 |
Net earnings | 202.36 | 383.01 | 202.36 | 292.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Goodwill | 257.15 | 321.43 | 257.15 | 192.87 |
Intangible assets total | 257.15 | 321.43 | 257.15 | 192.87 |
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 65.67 | 123.65 | 65.67 | 71.30 |
Current amounts owed by group member comp. | 420.13 | 655.99 | 420.13 | 474.56 |
Short term receivables total | 485.80 | 779.64 | 485.80 | 545.86 |
Cash and bank deposits | 12.97 | 12.97 | 1.36 | |
Cash and cash equivalents | 12.97 | 12.97 | 1.36 | |
Balance sheet total (assets) | 755.92 | 1 101.07 | 755.92 | 740.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Retained earnings | 233.41 | 150.40 | 233.41 | 135.77 |
Profit of the financial year | 202.36 | 383.01 | 202.36 | 292.60 |
Shareholders equity total | 475.77 | 573.41 | 475.77 | 468.37 |
Non-current other liabilities | 57.08 | 108.10 | 57.08 | 82.53 |
Non-current liabilities total | 57.08 | 108.10 | 57.08 | 82.53 |
Current loans from credit institutions | 0.15 | |||
Current trade creditors | 20.00 | 61.30 | 20.00 | 20.00 |
Current owed to group member | 39.66 | 224.63 | 39.66 | 51.46 |
Other non-interest bearing current liabilities | 163.42 | 133.47 | 163.42 | 117.72 |
Current liabilities total | 223.08 | 419.56 | 223.08 | 189.19 |
Balance sheet total (liabilities) | 755.92 | 1 101.07 | 755.92 | 740.09 |
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.