Ejler Advokatfirma ApS
CVR number: 39217007
Amagertorv 11, 1160 København K
uz@homannlaw.dk
tel: 33150102
homannlaw.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 638.59 | 828.90 | 787.01 | 699.14 | 651.60 |
| Employee benefit expenses | - 526.70 | - 459.33 | - 566.97 | - 565.83 | - 479.84 |
| Other operating expenses | -94.06 | -84.84 | -86.49 | -99.17 | -74.94 |
| EBIT | 17.84 | 284.72 | 133.56 | 34.14 | 96.82 |
| Other financial income | 0.64 | ||||
| Other financial expenses | -0.04 | -0.74 | -2.99 | -2.33 | |
| Pre-tax profit | 17.80 | 283.98 | 130.56 | 31.81 | 97.46 |
| Income taxes | -4.06 | -63.08 | -29.05 | -7.75 | -22.58 |
| Net earnings | 13.74 | 220.90 | 101.51 | 24.06 | 74.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 33.56 | 33.56 | 33.56 | ||
| Investments total | 33.56 | 33.56 | 33.56 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 49.02 | 26.84 | 36.75 | ||
| Prepayments and accrued income | 5.54 | ||||
| Current other receivables | 40.46 | 3.06 | 20.00 | ||
| Current deferred tax assets | 6.25 | ||||
| Short term receivables total | 89.48 | 35.43 | 26.25 | 36.75 | |
| Cash and bank deposits | 180.12 | 610.35 | 459.92 | 406.54 | 451.11 |
| Cash and cash equivalents | 180.12 | 610.35 | 459.92 | 406.54 | 451.11 |
| Balance sheet total (assets) | 180.12 | 699.83 | 528.91 | 466.35 | 521.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 30.00 | 50.00 | 50.00 | 58.90 | 61.00 |
| Retained earnings | -0.57 | -36.84 | 134.06 | 176.68 | 139.73 |
| Profit of the financial year | 13.74 | 220.90 | 101.51 | 24.06 | 74.88 |
| Shareholders equity total | 93.16 | 284.06 | 335.58 | 309.63 | 325.62 |
| Non-current liabilities total | |||||
| Advances received | 9.89 | 125.12 | 30.90 | 26.45 | 61.40 |
| Current owed to participating | 0.29 | 0.29 | 0.41 | 0.41 | 0.41 |
| Short-term deferred tax liabilities | 4.06 | 55.08 | 23.05 | 8.59 | |
| Other non-interest bearing current liabilities | 72.72 | 235.28 | 138.98 | 129.86 | 125.41 |
| Current liabilities total | 86.96 | 415.76 | 193.34 | 156.72 | 195.80 |
| Balance sheet total (liabilities) | 180.12 | 699.83 | 528.91 | 466.35 | 521.42 |
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.