41272767 2022-01-01 2022-12-31 41272767 2022-01-01 2022-12-31 1 41272767 2021-01-01 2021-12-31 41272767 2022-12-31 41272767 2021-12-31 41272767 2021-12-31 fsa:ContributedCapitalMember 41272767 2022-01-01 2022-12-31 fsa:ContributedCapitalMember 41272767 2022-12-31 fsa:ContributedCapitalMember 41272767 2021-12-31 fsa:RetainedEarningsMember 41272767 2022-01-01 2022-12-31 fsa:RetainedEarningsMember 41272767 2022-12-31 fsa:RetainedEarningsMember 41272767 2021-12-31 fsa:ProposedDividendRecognisedInEquityMember 41272767 2022-01-01 2022-12-31 fsa:ProposedDividendRecognisedInEquityMember 41272767 2022-12-31 fsa:ProposedDividendRecognisedInEquityMember 41272767 2020-12-31 fsa:ContributedCapitalMember 41272767 2021-01-01 2021-12-31 fsa:ContributedCapitalMember 41272767 2020-12-31 fsa:RetainedEarningsMember 41272767 2021-01-01 2021-12-31 fsa:RetainedEarningsMember 41272767 2020-12-31 fsa:ProposedDividendRecognisedInEquityMember 41272767 2021-01-01 2021-12-31 fsa:ProposedDividendRecognisedInEquityMember 41272767 2020-12-31 xbrli:pure iso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elskabets væsentligste aktiviteter /"$%012"(%,J35L'$,"5,1(,#5+B",03*%9$"*(X,3),5'#)+B*+*)%B+50%3LI"#,%1L(,"J("5,#+5"0(+3*"*%,%0:*,#"5L"#,2"%$Q)("(,B+50%3LI"#-,Væsentlige ændringer i aktiviteter og økonomiske forhold /"$%012"(%,5"%9$(1(,1*%"%,J35,(+$J5"#%%(+$$"*#"-,,Begivenheder efter regnskabsårets afslutning H"5,"5,"J("5,5")*%012%'5"(%,1J%$9(*+*),+00",+*#(59JJ"(,2")+B"*I"#"5,1J,BQ%"*($+),2"(4#*+*),J35,B95#"5+*)"*,1J,'5%51&&35("*-, 621320 912120 609314 652812 12006 259308 3673 3715 8333 255593 4620 58938 3713 196655 0 260000 3713 -63345 3713 196655 9600 0 9600 0 9600 0 149383 106685 126200 0 0 458 275583 107143 37012 367543 312595 474686 322195 474686 40000 40000 17848 14135 0 260000 57848 314135 165123 0 4620 13338 94604 147213 264347 160551 264347 160551 322195 474686 40000 0 0 40000 14135 0 3713 17848 260000 260000 0 0 314135 260000 3713 57848 40000 0 0 40000 77480 0 -63345 14135 180000 180000 260000 260000 297480 180000 196655 314135 Regnskabsgrundlag O5%51&&35("*,J35,F"M9%,N3*%9$"*("5*",A&/,J35,6G66,"5,1J$1)(,+,3B"5"*%%("LL"$%",L"#,'5%5")*%012%$3B"*%,2"%("LL"$%"5,+,5")*%012%0$1%%",<. Koncernregnskab [,I"*I3$#,(+$,'5%5")*%012%$3B"*%,\..G,"5,#"5,+00",9#152"K#"(,03*="5*5")*%012P,#1,03*="5*"*,+00",3B"5%05+#"5,%(:55"$%"%)5Q*%"5*"-,Resultatopgørelsen Nettoomsætning F"((33L%Q(*+*)"*,"5,3&)K35(,"J("5,&53#90(+3*%05+("5+"(,3),9#):5,%'$"#"%,BQ5#+"*,1J,#"(,9#J:5(",152"K#",(+$,(+$*Q5L"(,%1$)%&5+%-,F"((33L%Q(*+*)"*,1J%&"K$"5,I"5B"#,3LJ1*)"(,1J,'5"(%,10(+B+("(-,Særlige projektomkostninger /Q5$+)",&53K"0(3L03%(*+*)"5,3LJ1(("5,3L03%(*+*)"5,#+5"0(",5"$1("5"(,(+$,&53K"0("5,%'%3LP,9*#"55'#)+B"5",3),1*#5",&53K"0(3L03%(*+*)"5-,!:*3L03%(*+*)"5,"5,+00",+*0$9#"5"(,+,5'B15"5,3),IKQ$&"L1("5+1$"5-,Andre eksterne omkostninger A*#5","0%("5*",3L03%(*+*)"5,3LJ1(("5,3L03%(*+*)"5,(+$,%1$)P,$301$"5P,1*#5",&"5%3*1$"P,3),1#L+*+%(51(+3*-,Bruttoresultat F"((33L%Q(*+*)"*,J51(5900"(,3L03%(*+*)"5,(+$,%Q5$+)",&53K"0(3L03%(*+*)"5,%1L(,1*#5","0%("5*",3L03%(*+*)"5,"5,%1LL"*#51)"(,+,&3%("*,]<59((35"%9$(1(]-,Personaleomkostninger ^"5%3*1$"3L03%(*+*)"5,3LJ1(("5,$:*,3),)1)"5,+*0$9%+B,J"5+"&"*)",3),&"*%+3*"5,%1L(,1*#5",3L03%(*+*)"5,(+$,%3=+1$,%+05+*),L-B-,1J,%"$%012"(%,L"#152"K#"5"-,[,&"5%3*1$"3L03%(*+*)"5,"5,J51(5900"(,L3#(1)*",)3#():5"$%"5,J51,3JJ"*($+)",L4*#+)I"#"5-,Finansielle poster _+*1*%+"$$",+*#(Q)("5,3),3L03%(*+*)"5,+*#5")*"%,+,5"%9$(1(3&):5"$%"*,L"#,#",2"$:2P,#"5,B"#5:5"5,5")*%012%'5"(-,_+*1*%+"$$",&3%("5,3LJ1(("5,5"*("+*#(Q)("5,3),X3L03%(*+*)"5P,J+*1*%+"$$",3L03%(*+*)"5,B"#,J+*1*%+"$,$"1%+*)P,5"1$+%"5"#",3),95"1$+%"5"#",095%)"B+*%("5,3),X(12,B"#5:5"*#",BQ5#+&1&+5"5P,)Q$#,3),(51*%10(+3*"5,+,J5"LL"#,B1$9(1P,1L35(+%"5+*),1J,5"1$05"#+($'*,%1L(,(+$$Q),3),)3#():5"$%",9*#"5,1=3*(3,%01(("35#*+*)"*,LB-,Skat af årets resultat /"$%012"(,"5,3LJ1(("(,1J,#",#1*%0",5")$"5,3L,(B9*)"*,%1L2"%01(*+*)-,`3#"5%"$%012"(,RI3L1%,!4I*",A&/,"5,1#L+*+%(51(+3*%%"$%012,J35,%1L2"%01(*+*)"*,3),1J5")*"5,%3L,J:$)",I"51J,1$$",2"(1$+*)"5,1J,%"$%012%%01(,L"#,%01(("L4*#+)I"#"5*"-,,O5"(%,%01(P,#"5,2"%('5,1J,'5"(%,%1L2"%01(*+*)%2+#51),3),Q*#5+*)"5,+,9#%09#(,%01(,D,I"59*#"5,%3L,J:$)",1J,Q*#5+*),+,%01(("%1(%,D,+*#5")*"%,+,5"%9$(1(3&):5"$%"*,L"#,#"*,#"$P,#"5,01*,I"*J:5"%,(+$,'5"(%,5"%9$(1(P,3),#+5"0(",&',")"*01&+(1$"*,L"#,#"*,#"$P,#"5,01*,I"*J:5"%,(+$,&3%("5+*)"5,#+5"0(",&',")"*01&+(1$"*-,Balancen Tilgodehavender R+$)3#"I1B"*#"5,L'$"%,(+$,1L35(+%"5"(,03%(&5+%P,#"5,%Q#B1*$+)B+%,%B15"5,(+$,*3L+*"$,BQ5#+-,SQ5#+"*,5"#9="5"%,L"#,*"#%05+B*+*),(+$,+L:#")'"$%",1J,J35B"*("#",(12-,Igangværende arbejder for fremmed regning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ikvide beholdninger !+0B+#"5,3LJ1(("5,$+0B+#",2"I3$#*+*)"5,3),035(J5+%("#",BQ5#+&1&+5"5,L"#,"*,$:2"(+#,9*#"5,7,L'*"#"5P,a3),%3L,9#"*,I+*#5+*),01*,3L%Q(("%,(+$,$+0B+#",2"I3$#*+*)"5P,3),IB35&',#"5,09*,"5,92"(4#"$+)",5+%+=+,J35,BQ5#+Q*#5+*)"5- Egenkapital - udbytte _35"%$'"(,9#24((",+*#5")*"%,%3L,"*,J35&$+)("$%",&',(+#%&9*0("(,J35,B"#(1)"$%",&',)"*"51$J35%1L$+*)"*,b#"0$15"5+*)%(+#%&9*0("(c-,d#24(("P,%3L,J35B"*("%,9#2"(1$(,J35,'5"(P,B+%"%,%3L,"*,%Q5%0+$(,&3%(,9*#"5,")"*01&+(1$"*-,Selskabsskat og udskudt skat A0(9"$,%01(,3),9#%09#(,%01(V,?J("5,%1L2"%01(*+*)%5")$"5*",1JB+0$"%,#1(("5%"$%012"(%,IQJ("$%",3B"5,J35,%01(("L4*#+)I"#"5*",J35,")*",%"$%012%%01(("5,+,(10(,L"#,2"(1$+*),1J,%1L2"%01(*+*)%2+#51),(+$,1#L+*+%(51(+3*%%"$%012"(,RI3L1%,!4I*",W3$#+*),A&/-,/04$#+)",3),(+$)3#"I1B"*#",%"$%012%%01(,+*#5")*"%,+,21$1*="*,9*#"5,%"$%012%%01(-,d#%09#(,%01(,L'$"%,"J("5,#"*,21$1*="35+"*("5"#",)Q$#%L"(3#",1J,1$$",L+#$"5(+#+)",J35%0"$$",L"$$"L,5")*%012%LQ%%+),3),%01(("LQ%%+),BQ5#+,1J,10(+B"5,3),J35&$+)("$%"5-,Gældsforpligtelser eQ$#%J35&$+)("$%"5,+*#5")*"%,(+$,03%(&5+%,&',(+#%&9*0("(,J35,%(+J("$%",1J,)Q$#%J35I3$#"(-,?J("5J:$)"*#",3&):5"%,#",(+$,1L35(+%"5"(,03%(&5+%P,IB+$0"(,J35,035(",3),9J355"*("#",)Q$#%J35&$+)("$%"5,%1L(,J35,B15+12"$(,J355"*("#",)Q$#%J35&$+)("$%"5,*35L1$(,%B15"5,(+$,#"*,*3L+*"$$",BQ5#+-,, Løn og gager 582.495 642.179Pensioner 18.000 0Andre omkostninger til social sikring 8.819 10.633I alt 609.314 652.812 1 1 3 Finansielle omkostningerRenteomkostninger, tilknyttede virksomheder 1.888 0Renteomkostninger, øvrige 1.785 3.715I alt 3.673 3.715 4 Skat af årets resultatBeregnet skat af årets skattepligtige indkomst 4.620 63.338Regulering af udskudt skat 0 -4.400I alt 4.620 58.938 5 Igangværende arbejder for fremmed regningSalgsværdi af produktion på åbne projekter 126.200 0Aconto faktureringer 0 0Igangværende arbejder for fremmed regning, netto 126.200 0Indregnet således i balancen:Igangværende arbejder for fremmed regning - under aktiver 126.200 0Igangværende arbejder for fremmed regning - under passiver 0 0126.200 0 6 Kontraktlige forpligtelser og eventualposter mv.Selskabet hæfter solidarisk med modervirksomhed Thomas Lyhne Holding ApS for skat, visse kildeskatter som udbytteskat og royaltyskat indenfor sambeskatningskredsen. 7 Pantsætninger og sikkerhedsstillelserSelskabet har ingen pantsætninger eller sikkerhedsstillelser. Årsrapport Ingen bistand ParsePort XBRL Converter 2022-01-01 2022-12-31 2021-01-01 2021-12-31 2023-05-19 Thomas Lyhne Regnskabsklasse B 2020-03-26 nexusconsulting.dk 2023-05-17 21577170 3R Krone V Stendersvej 6 8680 Ry