LOUIS BECK NIELSEN ADVOKATFIRMA APS
CVR number: 16973548
Klosterstræde 23, 1157 København K
LBN@becknielsen.dk
tel: 70252640
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 539.42 | 535.85 | 658.66 | 531.97 | 517.24 |
| Employee benefit expenses | - 504.15 | - 444.33 | - 524.76 | - 570.69 | - 406.37 |
| Total depreciation | -40.28 | -46.77 | -14.60 | ||
| EBIT | -5.01 | 44.75 | 119.30 | -38.72 | 110.86 |
| Other financial expenses | -0.17 | -0.12 | -2.40 | -4.64 | -0.01 |
| Pre-tax profit | -5.18 | 44.63 | 116.91 | -43.36 | 110.85 |
| Income taxes | -14.52 | -24.35 | -11.77 | ||
| Net earnings | -5.18 | 30.11 | 92.55 | -43.36 | 99.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 116.37 | 114.60 | |||
| Tangible assets total | 116.37 | 114.60 | |||
| Other receivables | 32.24 | 32.24 | 32.24 | 34.49 | 38.79 |
| Investments total | 32.24 | 32.24 | 32.24 | 34.49 | 38.79 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 125.44 | 61.33 | 177.24 | 124.66 | 7.88 |
| Prepayments and accrued income | 18.64 | 14.27 | 10.49 | 7.29 | |
| Current other receivables | 4.03 | ||||
| Short term receivables total | 144.08 | 75.61 | 177.24 | 139.18 | 15.18 |
| Cash and bank deposits | 189.20 | 369.25 | 345.13 | 243.41 | 354.33 |
| Cash and cash equivalents | 189.20 | 369.25 | 345.13 | 243.41 | 354.33 |
| Balance sheet total (assets) | 481.88 | 591.69 | 554.61 | 417.08 | 408.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 245.48 | 183.79 | 156.70 | 190.35 | 85.99 |
| Profit of the financial year | -5.18 | 30.11 | 92.55 | -43.36 | 99.09 |
| Shareholders equity total | 345.59 | 320.40 | 356.46 | 255.89 | 296.08 |
| Non-current liabilities total | |||||
| Current trade creditors | 34.72 | 33.82 | 28.20 | 20.00 | 20.00 |
| Short-term deferred tax liabilities | 12.52 | 24.35 | 5.77 | ||
| Other non-interest bearing current liabilities | 101.56 | 224.94 | 145.60 | 141.19 | 86.44 |
| Current liabilities total | 136.29 | 271.29 | 198.15 | 161.19 | 112.21 |
| Balance sheet total (liabilities) | 481.88 | 591.69 | 554.61 | 417.08 | 408.29 |
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.