Donatzky & Partnere Advokatfirma P/S — Credit Rating and Financial Key Figures
CVR number: 39358530
Trelleborggade 15, 2150 Nordhavn
info@donatzky.com
tel: 33111010
www.donatzky.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 281.00 | 18 137.46 | 23 353.01 | 30 530.91 | 42 983.48 |
| Employee benefit expenses | -8 796.98 | -13 786.99 | -17 412.70 | -24 420.06 | -35 112.19 |
| Total depreciation | -30.10 | - 263.58 | |||
| EBIT | 1 484.02 | 4 350.47 | 5 940.31 | 6 080.75 | 7 607.70 |
| Other financial income | 12.36 | 143.66 | 249.95 | 38.67 | 97.81 |
| Other financial expenses | -40.81 | - 197.88 | - 283.14 | -10.05 | - 175.34 |
| Pre-tax profit | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 | 7 530.17 |
| Net earnings | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 | 7 530.17 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 1 080.00 | ||||
| Intangible assets total | 1 080.00 | ||||
| Machinery and equipment | 421.75 | 488.78 | |||
| Tangible assets total | 421.75 | 488.78 | |||
| Other receivables | 411.38 | 411.38 | 868.23 | 876.53 | |
| Investments total | 411.38 | 411.38 | 868.23 | 876.53 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 980.25 | 3 256.44 | 4 475.36 | 7 862.37 | 9 050.49 |
| Prepayments and accrued income | 145.22 | 204.05 | 473.69 | ||
| Current other receivables | 1 927.58 | 2 314.99 | 3 349.45 | 6 015.83 | 8 094.77 |
| Short term receivables total | 4 907.82 | 5 571.43 | 7 970.02 | 14 082.25 | 17 618.95 |
| Cash and bank deposits | 2 596.30 | 31 802.25 | 7 641.66 | 5 561.89 | 9 615.64 |
| Cash and cash equivalents | 2 596.30 | 31 802.25 | 7 641.66 | 5 561.89 | 9 615.64 |
| Balance sheet total (assets) | 7 504.12 | 37 785.05 | 16 023.06 | 20 934.12 | 29 679.90 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 | 7 530.17 |
| Retained earnings | -1 455.57 | -4 296.24 | -5 907.12 | -6 109.37 | -7 530.17 |
| Profit of the financial year | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 | 7 530.17 |
| Shareholders equity total | 1 955.57 | 4 796.24 | 6 407.12 | 6 609.37 | 8 030.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 159.67 | 124.86 | 425.18 | 102.03 | 104.04 |
| Other non-interest bearing current liabilities | 5 388.88 | 32 863.95 | 9 190.76 | 14 222.71 | 21 545.69 |
| Current liabilities total | 5 548.55 | 32 988.81 | 9 615.94 | 14 324.75 | 21 649.73 |
| Balance sheet total (liabilities) | 7 504.12 | 37 785.05 | 16 023.06 | 20 934.12 | 29 679.90 |
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.