JUDICA ADVOKATPARTNERSELSKAB
CVR number: 33064306
Kongevej 64, 6400 Sønderborg
tel: 73121100
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 317.02 | 12 047.91 | 12 364.64 | 13 394.39 | 11 856.34 |
| Employee benefit expenses | -11 096.12 | -11 246.09 | -11 635.47 | -12 066.54 | -10 311.42 |
| Other operating expenses | -3.61 | ||||
| Total depreciation | -54.60 | -38.49 | -29.80 | -97.57 | - 186.65 |
| EBIT | 1 166.30 | 763.32 | 699.37 | 1 226.67 | 1 358.28 |
| Other financial income | 6.18 | 4.72 | 1.30 | 5.07 | |
| Other financial expenses | -18.86 | -54.67 | -46.13 | -48.88 | -49.19 |
| Pre-tax profit | 1 153.62 | 713.37 | 654.55 | 1 177.80 | 1 314.16 |
| Net earnings | 1 153.62 | 713.37 | 654.55 | 1 177.80 | 1 314.16 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible rights | 15.71 | 20.55 | 12.29 | ||
| Intangible assets total | 15.71 | 20.55 | 12.29 | ||
| Buildings | 23.81 | 73.86 | 44.07 | 233.47 | 159.67 |
| Machinery and equipment | 247.60 | 252.00 | |||
| Other tangible assets | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Tangible assets total | 113.81 | 163.86 | 134.07 | 571.06 | 501.67 |
| Investments total | |||||
| Non-current loans receivable | 6.32 | 129.32 | |||
| Long term receivables total | 6.32 | 129.32 | |||
| Inventories total | |||||
| Current trade debtors | 2 421.59 | 2 217.13 | 2 819.41 | 2 181.33 | 2 193.49 |
| Prepayments and accrued income | 317.84 | 342.33 | 121.28 | 313.01 | 394.12 |
| Current other receivables | 39 842.84 | 44 165.59 | 18 606.02 | 20 760.46 | 23 504.92 |
| Short term receivables total | 42 582.27 | 46 725.06 | 21 546.72 | 23 254.80 | 26 092.52 |
| Cash and bank deposits | 1 303.18 | 1 633.56 | 3 492.24 | 2 261.11 | 1 515.25 |
| Cash and cash equivalents | 1 303.18 | 1 633.56 | 3 492.24 | 2 261.11 | 1 515.25 |
| Balance sheet total (assets) | 44 014.98 | 48 522.48 | 25 173.02 | 26 113.84 | 28 251.06 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 540.00 | 540.00 | 540.00 | 540.00 | 540.00 |
| Shares repurchased | 717.77 | 655.13 | 1 172.57 | 1 312.80 | 1 201.00 |
| Retained earnings | 3 250.15 | 3 748.63 | 3 289.43 | 2 631.18 | 2 607.98 |
| Profit of the financial year | 1 153.62 | 713.37 | 654.55 | 1 177.80 | 1 314.16 |
| Shareholders equity total | 5 661.54 | 5 657.13 | 5 656.55 | 5 661.78 | 5 663.14 |
| Provisions | 122.42 | 317.25 | |||
| Non-current other liabilities | 122.42 | 317.25 | |||
| Non-current liabilities total | 122.42 | 317.25 | |||
| Current loans from credit institutions | 8.15 | 0.08 | 0.90 | 0.50 | |
| Current trade creditors | 130.72 | 39 841.78 | 14 856.68 | 233.64 | 135.15 |
| Current owed to participating | 1 128.52 | 1 432.73 | 2 752.54 | 2 116.65 | 1 631.98 |
| Other non-interest bearing current liabilities | 37 086.05 | 1 468.32 | 1 589.11 | 18 101.28 | 20 820.79 |
| Current liabilities total | 38 353.44 | 42 742.92 | 19 199.23 | 20 452.07 | 22 587.92 |
| Balance sheet total (liabilities) | 44 014.98 | 48 644.90 | 25 490.27 | 26 113.84 | 28 251.06 |
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.