LoMeCo ApS
CVR number: 42173118
Birkevej 4, Agersted 9330 Dronninglund
kontakt@birkehoej.dk
tel: 23103232
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 152.37 | 706.91 | 631.47 |
| Employee benefit expenses | - 226.00 | - 540.97 | - 446.89 |
| Total depreciation | -35.37 | -35.37 | |
| EBIT | -73.63 | 130.56 | 149.21 |
| Other financial income | 0.05 | ||
| Other financial expenses | -37.34 | -82.81 | - 126.01 |
| Pre-tax profit | - 110.96 | 47.76 | 23.25 |
| Income taxes | 24.25 | -11.35 | -5.27 |
| Net earnings | -86.71 | 36.41 | 17.99 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 2 372.21 | 2 336.84 | 2 301.47 |
| Tangible assets total | 2 372.21 | 2 336.84 | 2 301.47 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 6.10 | 2.27 | 17.43 |
| Prepayments and accrued income | 8.37 | ||
| Current other receivables | 0.16 | 0.02 | |
| Current deferred tax assets | 24.25 | 12.90 | 7.64 |
| Short term receivables total | 30.52 | 15.18 | 33.45 |
| Cash and bank deposits | 132.00 | 159.00 | 125.23 |
| Cash and cash equivalents | 132.00 | 159.00 | 125.23 |
| Balance sheet total (assets) | 2 534.72 | 2 511.02 | 2 460.15 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -86.71 | -50.30 | |
| Profit of the financial year | -86.71 | 36.41 | 17.99 |
| Shareholders equity total | -46.71 | -10.30 | 7.68 |
| Non-current loans from credit institutions | 2 109.13 | 1 853.52 | |
| Non-current liabilities total | 2 109.13 | 1 853.52 | |
| Short-term capital loans | 102.50 | ||
| Current loans from credit institutions | 2 269.34 | 137.20 | 138.34 |
| Current trade creditors | 51.77 | 10.00 | 15.71 |
| Current owed to participating | 235.68 | 410.78 | |
| Other non-interest bearing current liabilities | 157.83 | 29.31 | 34.11 |
| Current liabilities total | 2 581.43 | 412.19 | 598.94 |
| Balance sheet total (liabilities) | 2 534.72 | 2 511.02 | 2 460.15 |
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.