UNIVERS Forsikringsformidling ApS — Credit Rating and Financial Key Figures
CVR number: 37503576
Rensdyrvej 5, 8270 Højbjerg
kirsten@rensdyrhuset.dk
tel: 72207050
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 54.48 | 293.53 | 786.91 | 369.69 | 526.13 |
| Employee benefit expenses | - 181.51 | - 314.49 | - 364.55 | ||
| Total depreciation | -9.91 | -9.91 | -5.80 | -2.95 | |
| EBIT | 44.58 | 283.63 | 599.59 | 52.25 | 161.58 |
| Other financial income | 8.28 | 7.24 | 9.30 | 7.53 | 10.40 |
| Other financial expenses | -55.71 | -56.63 | -63.70 | -12.33 | -0.00 |
| Pre-tax profit | -2.85 | 234.23 | 545.19 | 47.45 | 171.97 |
| Income taxes | 2.18 | 16.05 | - 119.99 | -17.68 | -37.83 |
| Net earnings | -0.67 | 250.28 | 425.19 | 29.77 | 134.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.66 | 8.76 | 2.95 | ||
| Tangible assets total | 18.66 | 8.76 | 2.95 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.37 | 5.09 | |||
| Current amounts owed by group member comp. | 175.01 | 230.15 | 253.93 | 190.72 | 220.80 |
| Current deferred tax assets | 47.89 | 11.94 | 7.77 | 7.77 | |
| Short term receivables total | 222.91 | 262.46 | 259.03 | 198.49 | 228.57 |
| Cash and bank deposits | 80.99 | 356.70 | 979.47 | 550.73 | 400.76 |
| Cash and cash equivalents | 80.99 | 356.70 | 979.47 | 550.73 | 400.76 |
| Balance sheet total (assets) | 322.55 | 627.91 | 1 241.45 | 749.22 | 629.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 100.00 | 100.00 |
| Shares repurchased | 300.00 | ||||
| Other reserves | - 300.00 | ||||
| Retained earnings | -1 139.77 | -1 140.44 | - 890.17 | 583.88 | 313.65 |
| Profit of the financial year | -0.67 | 250.28 | 425.19 | 29.77 | 134.14 |
| Shareholders equity total | -1 090.45 | - 840.17 | - 414.97 | 713.65 | 547.79 |
| Provisions | 4.11 | 0.65 | |||
| Non-current owed to group member | 1 400.96 | 1 457.00 | 1 515.28 | ||
| Non-current liabilities total | 1 400.96 | 1 457.00 | 1 515.28 | ||
| Current trade creditors | 6.25 | 9.25 | 6.25 | 16.90 | 16.93 |
| Current owed to participating | 0.06 | 0.06 | |||
| Short-term deferred tax liabilities | 107.40 | 2.23 | 37.83 | ||
| Other non-interest bearing current liabilities | 1.69 | 1.83 | 26.84 | 16.37 | 26.72 |
| Current liabilities total | 7.94 | 11.08 | 140.49 | 35.57 | 81.54 |
| Balance sheet total (liabilities) | 322.55 | 627.91 | 1 241.45 | 749.22 | 629.33 |
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.