LEGARIS ADVOKATANPARTSSELSKAB
CVR number: 34042586
Strærupvej 8, 5683 Haarby
legarislaw@gmail.com
tel: 20755060
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 011.15 | 3 381.56 | 2 972.96 | 2 433.07 | 2 633.75 |
| Employee benefit expenses | -1 398.21 | -1 387.82 | -1 398.58 | -1 368.69 | -1 721.74 |
| Total depreciation | - 113.14 | - 131.69 | - 152.56 | - 151.34 | - 147.69 |
| EBIT | 1 499.80 | 1 862.04 | 1 421.82 | 913.04 | 764.32 |
| Other financial income | 69.83 | 158.31 | 198.81 | 55.89 | |
| Other financial expenses | -13.41 | -16.60 | -25.42 | - 667.66 | - 504.80 |
| Pre-tax profit | 1 486.40 | 1 915.28 | 1 554.71 | 444.19 | 315.41 |
| Income taxes | - 329.71 | - 426.32 | - 347.40 | -99.24 | -69.73 |
| Net earnings | 1 156.68 | 1 488.96 | 1 207.31 | 344.94 | 245.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 331.14 | 685.43 | 532.87 | 381.53 | 233.84 |
| Tangible assets total | 331.14 | 685.43 | 532.87 | 381.53 | 233.84 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 459.10 | 665.41 | 423.25 | 357.35 | 413.92 |
| Prepayments and accrued income | 40.40 | 40.17 | 33.76 | 30.85 | 28.43 |
| Current deferred tax assets | 128.03 | 105.86 | |||
| Short term receivables total | 499.50 | 705.58 | 457.01 | 516.23 | 548.21 |
| Other current investments | 1 316.93 | 2 978.10 | 2 578.80 | 2 091.60 | |
| Cash and bank deposits | 2 159.87 | 1 873.81 | 1 452.94 | 1 749.05 | 2 197.11 |
| Cash and cash equivalents | 2 159.87 | 3 190.74 | 4 431.04 | 4 327.85 | 4 288.72 |
| Balance sheet total (assets) | 2 990.51 | 4 581.76 | 5 420.92 | 5 225.61 | 5 070.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 110.60 | 113.00 | 400.00 | 400.00 | 1 000.00 |
| Retained earnings | 1 212.51 | 2 256.19 | 3 345.15 | 4 152.46 | 3 497.41 |
| Profit of the financial year | 1 156.68 | 1 488.96 | 1 207.31 | 344.94 | 245.68 |
| Shareholders equity total | 2 579.79 | 3 958.15 | 5 052.46 | 4 997.40 | 4 843.08 |
| Provisions | 18.86 | 31.92 | 28.08 | 17.07 | 1.30 |
| Non-current liabilities total | |||||
| Current owed to participating | 45.03 | 45.93 | 46.85 | 47.79 | 48.75 |
| Short-term deferred tax liabilities | 264.51 | 252.64 | 89.51 | ||
| Other non-interest bearing current liabilities | 82.32 | 293.11 | 204.02 | 163.34 | 177.64 |
| Current liabilities total | 391.86 | 591.68 | 340.38 | 211.13 | 226.39 |
| Balance sheet total (liabilities) | 2 990.51 | 4 581.76 | 5 420.92 | 5 225.61 | 5 070.76 |
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.