ADVOKAT STEEN DJURTOFT ApS
CVR number: 15552700
Ormeslevvej 1 A, 4241 Vemmelev
mail@djurtoft.dk
tel: 21662676
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -54.51 | -52.55 | -35.03 | -57.44 | -71.24 |
| Employee benefit expenses | - 504.86 | - 818.25 | - 784.58 | - 784.69 | - 785.11 |
| Total depreciation | -18.67 | -18.67 | -18.67 | -18.67 | -18.67 |
| EBIT | - 578.04 | - 889.47 | - 838.28 | - 860.80 | - 875.01 |
| Other financial income | 325.56 | 355.86 | 365.14 | 366.99 | 3 332.87 |
| Other financial expenses | -20.69 | -33.74 | -32.49 | -4 986.50 | -24.67 |
| Income from other inv. held as non-curr. assets | 6 645.66 | 5 232.48 | 6 703.06 | 2 126.02 | 1 774.98 |
| Pre-tax profit | 6 372.49 | 4 665.13 | 6 197.42 | -3 354.29 | 4 208.16 |
| Income taxes | -1 404.11 | -1 039.45 | -1 356.45 | 738.16 | - 934.16 |
| Net earnings | 4 968.38 | 3 625.67 | 4 840.97 | -2 616.13 | 3 274.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 261.33 | 242.67 | 224.00 | 205.33 | 186.66 |
| Tangible assets total | 261.33 | 242.67 | 224.00 | 205.33 | 186.66 |
| Investments total | |||||
| Non-current loans receivable | 2 388.41 | 2 404.42 | 2 281.35 | 3 058.84 | 3 102.41 |
| Non-current other receivables | 696.26 | 551.58 | 500.00 | ||
| Long term receivables total | 3 084.67 | 2 956.00 | 2 781.35 | 3 058.84 | 3 102.41 |
| Inventories total | |||||
| Current trade debtors | 154.50 | ||||
| Current other receivables | 6 301.28 | 6 672.48 | 7 072.89 | 6 889.88 | 7 077.22 |
| Current deferred tax assets | 140.99 | 33.13 | 413.23 | ||
| Short term receivables total | 6 301.28 | 6 967.97 | 7 106.02 | 7 303.11 | 7 077.22 |
| Other current investments | 35 089.43 | 38 651.22 | 44 732.97 | 39 764.44 | 42 751.57 |
| Cash and bank deposits | 1 431.90 | 866.26 | 111.56 | 606.82 | 286.12 |
| Cash and cash equivalents | 36 521.33 | 39 517.47 | 44 844.53 | 40 371.26 | 43 037.69 |
| Balance sheet total (assets) | 46 168.62 | 49 684.12 | 54 955.90 | 50 938.55 | 53 403.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Shares repurchased | 420.00 | 420.00 | 420.00 | 420.00 | 420.00 |
| Retained earnings | 39 506.70 | 44 055.08 | 47 260.76 | 51 681.73 | 48 645.60 |
| Profit of the financial year | 4 968.38 | 3 625.67 | 4 840.97 | -2 616.13 | 3 274.00 |
| Shareholders equity total | 45 270.08 | 48 475.75 | 52 896.73 | 49 860.60 | 52 714.60 |
| Provisions | 322.90 | 337.73 | 324.92 | 440.36 | |
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.00 | 18.00 | 20.00 | 27.00 |
| Current owed to participating | 2.03 | 2.03 | 905.43 | 922.69 | |
| Short-term deferred tax liabilities | 460.88 | 610.35 | 641.32 | 86.98 | |
| Other non-interest bearing current liabilities | 92.71 | 238.25 | 169.51 | 135.26 | 135.04 |
| Current liabilities total | 575.63 | 870.63 | 1 734.25 | 1 077.95 | 249.02 |
| Balance sheet total (liabilities) | 46 168.62 | 49 684.12 | 54 955.90 | 50 938.55 | 53 403.99 |
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.