Donatzky & Partnere Advokatfirma P/S
CVR number: 39358530
Trelleborggade 15, 2150 Nordhavn
info@donatzky.com
tel: 33111010
www.donatzky.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 322.66 | 10 281.00 | 18 137.46 | 23 353.01 | 30 530.91 |
| Employee benefit expenses | -4 387.50 | -8 796.98 | -13 786.99 | -17 412.70 | -24 420.06 |
| Total depreciation | -69.34 | -30.10 | |||
| EBIT | 3 865.82 | 1 484.02 | 4 350.47 | 5 940.31 | 6 080.75 |
| Other financial income | 34.21 | 12.36 | 143.66 | 249.95 | 38.67 |
| Other financial expenses | -27.91 | -40.81 | - 197.88 | - 283.14 | -10.05 |
| Pre-tax profit | 3 872.11 | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 |
| Net earnings | 3 872.11 | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 167.97 | 421.75 | |||
| Tangible assets total | 167.97 | 421.75 | |||
| Other receivables | 152.62 | 411.38 | 411.38 | 868.23 | |
| Investments total | 152.62 | 411.38 | 411.38 | 868.23 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 824.82 | 2 980.25 | 3 256.44 | 4 475.36 | 7 862.37 |
| Prepayments and accrued income | 145.22 | 204.05 | |||
| Current other receivables | 1 179.26 | 1 927.58 | 2 314.99 | 3 349.45 | 6 015.83 |
| Short term receivables total | 3 004.08 | 4 907.82 | 5 571.43 | 7 970.02 | 14 082.25 |
| Cash and bank deposits | 4 304.95 | 2 596.30 | 31 802.25 | 7 641.66 | 5 561.89 |
| Cash and cash equivalents | 4 304.95 | 2 596.30 | 31 802.25 | 7 641.66 | 5 561.89 |
| Balance sheet total (assets) | 7 629.62 | 7 504.12 | 37 785.05 | 16 023.06 | 20 934.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 472.11 | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 |
| Retained earnings | -3 872.11 | -1 455.57 | -4 296.24 | -5 907.12 | -6 109.37 |
| Profit of the financial year | 3 872.11 | 1 455.57 | 4 296.24 | 5 907.12 | 6 109.37 |
| Shareholders equity total | 3 972.11 | 1 955.57 | 4 796.24 | 6 407.12 | 6 609.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 274.09 | 159.67 | 124.86 | 425.18 | 102.03 |
| Other non-interest bearing current liabilities | 3 383.42 | 5 388.88 | 32 863.95 | 9 190.76 | 14 222.71 |
| Current liabilities total | 3 657.51 | 5 548.55 | 32 988.81 | 9 615.94 | 14 324.75 |
| Balance sheet total (liabilities) | 7 629.62 | 7 504.12 | 37 785.05 | 16 023.06 | 20 934.12 |
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.