ADVOKATHUSET EEGHOLM ApS
CVR number: 19423581
Kampmannsgade 12, 7400 Herning
tel: 97222440
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 523.81 | 5 051.11 | 4 088.43 | 3 912.86 | 4 386.51 |
| Employee benefit expenses | -3 503.51 | -3 371.44 | -2 351.95 | -2 193.18 | -2 368.20 |
| Total depreciation | -78.12 | -69.58 | -44.77 | -22.71 | -18.48 |
| EBIT | 1 942.18 | 1 610.09 | 1 691.71 | 1 696.96 | 1 999.83 |
| Other financial income | 8.75 | 0.11 | |||
| Other financial expenses | -6.38 | -10.16 | -15.81 | -16.76 | -8.45 |
| Pre-tax profit | 1 944.55 | 1 599.93 | 1 676.00 | 1 680.20 | 1 991.38 |
| Income taxes | - 432.11 | - 355.78 | - 370.39 | - 372.73 | - 440.31 |
| Net earnings | 1 512.44 | 1 244.14 | 1 305.61 | 1 307.47 | 1 551.07 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 7.28 | 2.83 | |||
| Machinery and equipment | 25.93 | 50.19 | 39.54 | 28.89 | 18.25 |
| Other tangible assets | 44.60 | 44.60 | 44.60 | 44.60 | 44.60 |
| Tangible assets total | 77.81 | 97.61 | 84.14 | 73.49 | 62.85 |
| Investments total | |||||
| Non-current other receivables | 20.40 | 20.40 | |||
| Long term receivables total | 20.40 | 20.40 | |||
| Inventories total | |||||
| Current trade debtors | 607.78 | 445.27 | 383.54 | 246.10 | 222.64 |
| Current amounts owed by group member comp. | 2 000.00 | 800.00 | 500.00 | ||
| Prepayments and accrued income | 93.52 | 115.91 | 71.14 | 87.78 | 63.72 |
| Current other receivables | 1 610.80 | 1 527.85 | 1 005.55 | 991.00 | 1 200.00 |
| Short term receivables total | 4 312.10 | 2 889.03 | 1 460.23 | 1 824.88 | 1 486.35 |
| Cash and bank deposits | 838.87 | 999.06 | 1 556.22 | 866.54 | 1 750.77 |
| Cash and cash equivalents | 838.87 | 999.06 | 1 556.22 | 866.54 | 1 750.77 |
| Balance sheet total (assets) | 5 249.19 | 4 006.10 | 3 100.59 | 2 764.91 | 3 299.97 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 767.72 | 1 305.61 | 1 307.47 | 1 551.07 |
| Retained earnings | 11.13 | -1 244.14 | -1 305.61 | -1 307.47 | -1 551.07 |
| Profit of the financial year | 1 512.44 | 1 244.14 | 1 305.61 | 1 307.47 | 1 551.07 |
| Shareholders equity total | 3 023.57 | 2 267.72 | 1 805.61 | 1 807.47 | 2 051.07 |
| Provisions | 341.32 | 325.63 | 213.30 | 211.91 | 258.67 |
| Non-current other liabilities | 52.26 | ||||
| Non-current liabilities total | 52.26 | ||||
| Current loans from credit institutions | 2.82 | ||||
| Short-term deferred tax liabilities | 537.39 | 371.47 | 482.72 | 374.12 | 393.56 |
| Other non-interest bearing current liabilities | 1 346.90 | 986.19 | 598.96 | 371.41 | 596.69 |
| Current liabilities total | 1 884.29 | 1 360.49 | 1 081.67 | 745.52 | 990.24 |
| Balance sheet total (liabilities) | 5 249.19 | 4 006.10 | 3 100.59 | 2 764.91 | 3 299.97 |
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.