Primo Victoria Advokatanpartsselskab
CVR number: 40017445
Nørre Boulevard 28, 4800 Nykøbing F
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 913.17 | 1 105.84 | 1 630.23 | 599.04 | -22.88 |
| Employee benefit expenses | - 621.28 | - 603.78 | - 603.92 | - 702.91 | |
| EBIT | 291.88 | 502.06 | 1 026.31 | - 103.87 | -22.88 |
| Other financial income | 17.07 | 7.48 | 10.74 | ||
| Other financial expenses | -2.10 | -4.63 | -10.19 | -79.13 | 27.04 |
| Net income from associates (fin.) | 20.00 | 20.00 | 20.00 | 46.24 | 774.81 |
| Pre-tax profit | 309.79 | 517.43 | 1 053.19 | - 129.29 | 789.71 |
| Income taxes | -66.42 | - 110.48 | - 230.04 | 36.87 | -3.45 |
| Net earnings | 243.36 | 406.95 | 823.15 | -92.42 | 786.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 246.24 | 1 021.05 | |||
| Participating interests | 40.00 | 240.00 | 240.00 | ||
| Investments total | 40.00 | 240.00 | 240.00 | 246.24 | 1 021.05 |
| Non-current loans receivable | 200.00 | ||||
| Long term receivables total | 200.00 | ||||
| Inventories total | |||||
| Current trade debtors | 165.98 | ||||
| Current amounts owed by group member comp. | 218.06 | 226.94 | |||
| Current other receivables | 62.03 | 167.11 | 330.62 | 154.39 | |
| Current deferred tax assets | 14.56 | 27.05 | 28.59 | 65.46 | 246.55 |
| Short term receivables total | 76.59 | 194.17 | 359.21 | 603.89 | 473.49 |
| Other current investments | 362.75 | 300.45 | 334.65 | ||
| Cash and bank deposits | 189.72 | 455.91 | 669.11 | 169.72 | 283.71 |
| Cash and cash equivalents | 189.72 | 455.91 | 1 031.86 | 470.17 | 618.37 |
| Balance sheet total (assets) | 506.31 | 890.08 | 1 631.07 | 1 320.30 | 2 112.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.00 | 113.00 | 114.40 | 85.00 | 118.00 |
| Other reserves | 20.00 | 20.00 | 20.00 | 46.24 | 821.05 |
| Retained earnings | - 130.00 | 0.36 | 292.91 | 1 004.82 | 19.59 |
| Profit of the financial year | 243.36 | 406.95 | 823.15 | -92.42 | 786.26 |
| Shareholders equity total | 293.36 | 590.31 | 1 300.46 | 1 093.64 | 1 794.90 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 16.00 | 16.00 | ||
| Short-term deferred tax liabilities | 10.98 | 42.98 | 107.57 | 112.26 | |
| Other non-interest bearing current liabilities | 201.96 | 256.79 | 208.04 | 210.66 | 189.75 |
| Current liabilities total | 212.94 | 299.77 | 330.61 | 226.66 | 318.01 |
| Balance sheet total (liabilities) | 506.31 | 890.08 | 1 631.07 | 1 320.30 | 2 112.91 |
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.