Licitio A/S is a Danish A/S based in København V, operating in the Publishing of books sector. Incorporated in 1996, the company has 14 employees and reported a gross profit of -DKK 326.8k in its latest annual filing.
| Gross profit | -0.3M DKK | +810% |
| EBITDA | -0.3M DKK | -528% |
| Net profit | 0.3M DKK | +66% |
| Total assets | 9M DKK | +1850% |
| Equity | 0.6M DKK | +107% |
| Employees | 14 | — |
In its most recent annual report (2022), Licitio A/S reported a gross profit of -DKK 326.8k. The figures on this page draw on 5 annual filings covering 2018 to 2022. The bottom line showed a net profit of DKK 303.8k.
At the end of 2022, equity financed 6.6% of the balance sheet, and current assets covered short-term debt 1.1 times.
| Item | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|
| Gross profit | -327 | -36 | 3,460 | 6,443 | 3,892 |
| Staff expenses | -0 | -16 | -4,657 | -12,183 | -4,872 |
| EBITDA | -327 | -52 | -1,197 | -5,740 | -980 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -327 | -52 | -1,197 | -5,740 | -980 |
| Net financials | 0 | -25 | -4 | -3 | -77 |
| Profit before tax | -326 | -77 | -1,202 | -5,743 | -1,057 |
| Tax | -630 | -261 | 1,831 | -1,263 | -233 |
| Net profit | 304 | 183 | -3,033 | -4,480 | -825 |
| Item | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|
| Total assets | 8,977 | 460 | 449 | 2,330 | 1,903 |
| Equity | 590 | -8,113 | -8,297 | -7,645 | -3,165 |
| Long-term debt | 132 | 131 | 131 | 0 | 0 |
| Short-term debt | 8,254 | 8,442 | 8,614 | 9,975 | 5,068 |
| Total debt | 8,386 | 8,574 | 8,746 | 9,975 | 5,068 |
28 financial ratios from the latest filing, each graded against companies in the same industry.
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Net profit as a percentage of total assets — the return generated on the capital employed.
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA relative to debt — how much operating earnings are available to service the debt.
The ability to pay the interest on the company's debt out of its earnings.
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
The size of this year's increase or decrease in the company's debt.
Revenue relative to total assets — the ability to generate revenue from the asset base.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
The size of this year's increase or decrease in the company's equity.
| Name | Role | Member since |
|---|
HD Management | Management | 2020 – 2022 |
KL Management | Management | 1996 – 1998 |
KH Management | Management | 2022 – 2023 |
PE Management | Management | 1996 – 1996 |
ET | Audit | 1996 – 1996 |
KK Management | Management | 1996 – 2006 |
FK | Audit | 1996 – 1997 |
LH | Audit | 1996 – 1998 |
| Name | Role | Member since |
|---|
SE Chairman | Chairman | 1998 – 2000 |
FE Chairman | Chairman | 2019 – 2022 |
LV Board of Directors | Board of Directors | 2020 – 2022 |
HD Board of Directors | Board of Directors | 2022 – 2022 |
PA Board of Directors | Board of Directors | 2000 – 2019 |
GB Board of Directors | Board of Directors | 2023 – 2023 |
KL Board of Directors | Board of Directors | 2006 – 2020 |
KH Board of Directors | Board of Directors | 2022 – 2023 |
KK Board of Directors | Board of Directors | 2004 – 2006 |
KL Chairman | Chairman | 2000 – 2019 |
TW Chairman | Chairman | 2022 – 2023 |
JS Board of Directors | Board of Directors | 2003 – 2004 |
PV Board of Directors | Board of Directors | 1998 – 2003 |
JA Board of Directors | Board of Directors | 2022 – 2023 |
AN Board of Directors | Board of Directors | 2022 – 2022 |
| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 | |
Mercell Midco AS | Company | 100% | 100% | 2019 |
| Company | 100% | 100% | 2022 | |
Mercell Holding AS | Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Emil Hasselbalch Stakemann | Management | 236 companiesMany roles |
| Peter Vinther Bjerregaard | Board of Directors | 8 companiesMany roles |
| Kevin Leig Bengtsson | Management | 6 companiesMany roles |
| Erik Tronborg Andersen | Audit | 2 companies |
| Flemming Karger Bernth | Audit | 1 company |
| Laurits Henning Lauritsen | Audit | 1 company |
| Frederik Eeg | Chairman | 1 company |
| Per Adamsen Jensen | Board of Directors | 1 company |