ADVOKATFIRMAET LILIENGREN & KROGSØE ApS
CVR number: 29686912
Hunderupvej 71, 5230 Odense M
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 143.44 | 1 150.83 | 1 433.18 | 1 232.06 | 1 146.87 |
| Employee benefit expenses | - 776.90 | - 817.36 | - 871.59 | - 964.25 | - 936.41 |
| EBIT | 366.55 | 333.48 | 561.59 | 267.80 | 210.46 |
| Other financial income | 0.81 | 3.05 | 4.58 | 7.66 | |
| Other financial expenses | -12.70 | -9.33 | -5.79 | -10.43 | -6.33 |
| Pre-tax profit | 353.84 | 324.96 | 558.85 | 261.95 | 211.79 |
| Income taxes | -77.91 | -71.71 | - 123.24 | -57.76 | -46.68 |
| Net earnings | 275.93 | 253.25 | 435.61 | 204.19 | 165.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 114.86 | 67.62 | 407.06 | 377.14 | 159.29 |
| Current amounts owed by group member comp. | 21.98 | 19.61 | 135.79 | 97.69 | 114.78 |
| Prepayments and accrued income | 6.95 | 62.50 | |||
| Current other receivables | 399.40 | 390.30 | 395.50 | 389.40 | 395.50 |
| Short term receivables total | 543.20 | 540.02 | 938.35 | 864.23 | 669.57 |
| Cash and bank deposits | 1 524.45 | 760.37 | 450.78 | 221.49 | 1 070.50 |
| Cash and cash equivalents | 1 524.45 | 760.37 | 450.78 | 221.49 | 1 070.50 |
| Balance sheet total (assets) | 2 067.65 | 1 300.40 | 1 389.13 | 1 085.72 | 1 740.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 150.00 | 430.00 | 200.00 | 250.00 |
| Retained earnings | -94.60 | 31.33 | - 145.42 | 90.19 | 44.38 |
| Profit of the financial year | 275.93 | 253.25 | 435.61 | 204.19 | 165.11 |
| Shareholders equity total | 506.33 | 559.58 | 845.19 | 619.38 | 584.49 |
| Provisions | 87.87 | 99.62 | 87.01 | 85.67 | 87.01 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.87 | 16.86 | 17.29 | 17.45 | 17.92 |
| Short-term deferred tax liabilities | 76.72 | 59.96 | 135.84 | 59.10 | 45.34 |
| Other non-interest bearing current liabilities | 1 376.86 | 564.38 | 303.80 | 304.13 | 1 005.31 |
| Current liabilities total | 1 473.45 | 641.20 | 456.94 | 380.67 | 1 068.57 |
| Balance sheet total (liabilities) | 2 067.65 | 1 300.40 | 1 389.13 | 1 085.72 | 1 740.07 |
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.