Zacher Advokater ApS — Credit Rating and Financial Key Figures
CVR number: 39432382
Storegade 9, 8500 Grenaa
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 453.16 | 3 612.65 | 2 949.48 | 3 135.17 | 2 861.08 |
| Employee benefit expenses | -2 734.57 | -2 717.26 | -2 378.69 | -2 157.00 | -2 194.96 |
| Total depreciation | - 319.70 | - 319.70 | - 319.70 | - 106.57 | |
| EBIT | 1 398.88 | 575.68 | 251.09 | 871.61 | 666.11 |
| Other financial income | 0.50 | ||||
| Other financial expenses | -23.51 | -14.00 | -10.33 | -53.25 | -63.94 |
| Pre-tax profit | 1 375.38 | 562.18 | 240.76 | 818.36 | 602.18 |
| Income taxes | - 306.65 | - 128.17 | -57.46 | - 185.13 | - 136.70 |
| Net earnings | 1 068.72 | 434.01 | 183.30 | 633.23 | 465.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 679.23 | 388.13 | 97.03 | ||
| Intangible assets total | 679.23 | 388.13 | 97.03 | ||
| Machinery and equipment | 66.73 | 38.13 | 9.53 | ||
| Tangible assets total | 66.73 | 38.13 | 9.53 | ||
| Other receivables | 19.28 | 19.28 | 19.28 | 19.27 | 19.28 |
| Investments total | 19.28 | 19.28 | 19.28 | 19.27 | 19.28 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 128.02 | 88.97 | 63.41 | 83.16 | 158.26 |
| Current amounts owed by group member comp. | 98.70 | ||||
| Current other receivables | 1 653.99 | 1 344.63 | 1 416.29 | 1 539.43 | 2 104.15 |
| Current deferred tax assets | 58.24 | ||||
| Short term receivables total | 1 782.00 | 1 532.31 | 1 479.70 | 1 622.58 | 2 320.66 |
| Cash and bank deposits | 1 344.80 | 1 000.92 | 529.07 | 786.59 | 133.83 |
| Cash and cash equivalents | 1 344.80 | 1 000.92 | 529.07 | 786.59 | 133.83 |
| Balance sheet total (assets) | 3 892.04 | 2 978.77 | 2 134.61 | 2 428.45 | 2 473.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 833.27 | 883.30 | 563.23 | 465.48 | |
| Retained earnings | 280.53 | 515.99 | 66.70 | - 313.22 | - 145.47 |
| Profit of the financial year | 1 068.72 | 434.01 | 183.30 | 633.23 | 465.48 |
| Shareholders equity total | 1 399.25 | 1 833.27 | 1 183.30 | 933.23 | 835.48 |
| Provisions | 302.64 | 229.02 | 200.57 | 283.53 | 396.47 |
| Non-current liabilities total | |||||
| Current owed to group member | 940.93 | 103.42 | 284.07 | ||
| Short-term deferred tax liabilities | 219.53 | 201.78 | 85.91 | 36.17 | |
| Other non-interest bearing current liabilities | 1 029.69 | 714.69 | 561.41 | 1 175.52 | 957.74 |
| Current liabilities total | 2 190.15 | 916.48 | 750.74 | 1 211.69 | 1 241.81 |
| Balance sheet total (liabilities) | 3 892.04 | 2 978.77 | 2 134.61 | 2 428.45 | 2 473.76 |
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.