DANSK SYSTEM ASSURANCE FORSIKRINGSMÆGLERSELSKAB A/S
CVR number: 21102202
Allegade 19, 2000 Frederiksberg
mo@systemassurance.dk
tel: 33796070
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 744.82 | 11 231.27 | 11 216.72 | 12 893.54 | 13 922.39 |
| Employee benefit expenses | -4 406.43 | -4 627.43 | -4 688.65 | -5 494.13 | -7 267.20 |
| Other operating expenses | -74.72 | -19.21 | |||
| Total depreciation | -56.22 | -61.07 | -49.83 | -60.02 | -53.20 |
| EBIT | 5 282.18 | 6 542.77 | 6 403.52 | 7 339.39 | 6 582.78 |
| Other financial income | 87.69 | 84.47 | 87.45 | 204.48 | 404.41 |
| Other financial expenses | -19.01 | -23.63 | -33.93 | - 439.47 | -0.04 |
| Income from other inv. held as non-curr. assets | - 204.02 | ||||
| Pre-tax profit | 5 350.86 | 6 603.61 | 6 457.04 | 6 900.38 | 6 987.15 |
| Income taxes | -1 199.64 | -1 474.06 | -1 442.33 | -1 585.46 | -1 569.70 |
| Net earnings | 4 151.22 | 5 129.55 | 5 014.72 | 5 314.93 | 5 417.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 800.00 | ||||
| Machinery and equipment | 258.26 | 197.19 | 140.03 | 86.83 | 33.63 |
| Tangible assets total | 258.26 | 197.19 | 140.03 | 2 886.83 | 33.63 |
| Investments total | |||||
| Non-current loans receivable | 24.00 | ||||
| Long term receivables total | 24.00 | ||||
| Inventories total | |||||
| Current trade debtors | 247.79 | 510.82 | 268.28 | 92.85 | 108.87 |
| Current amounts owed by group member comp. | 2 021.72 | 2 102.59 | 2 186.69 | ||
| Current other receivables | 95.33 | 80.93 | 489.53 | 205.98 | 196.27 |
| Current deferred tax assets | 127.36 | 131.94 | 245.68 | 110.69 | 107.44 |
| Short term receivables total | 2 492.20 | 2 826.27 | 3 190.18 | 409.53 | 412.58 |
| Other current investments | 18.47 | 18.47 | 18.47 | 403.02 | 558.27 |
| Cash and bank deposits | 2 596.12 | 3 343.69 | 2 807.37 | 5 508.70 | 3 426.32 |
| Cash and cash equivalents | 2 614.59 | 3 362.16 | 2 825.84 | 5 911.72 | 3 984.59 |
| Balance sheet total (assets) | 5 365.05 | 6 385.63 | 6 156.05 | 9 232.08 | 4 430.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 1 058.13 | ||||
| Shares repurchased | 4 200.00 | 5 100.00 | 5 100.00 | 5 800.00 | 6 803.89 |
| Other reserves | -3 303.89 | ||||
| Retained earnings | -3 981.06 | -4 929.84 | -4 900.29 | -4 941.26 | -5 372.10 |
| Profit of the financial year | 4 151.22 | 5 129.55 | 5 014.72 | 5 314.93 | 5 417.45 |
| Shareholders equity total | 4 870.16 | 5 799.71 | 5 714.43 | 7 731.80 | 4 045.36 |
| Provisions | 171.01 | ||||
| Non-current loans from credit institutions | 707.37 | ||||
| Non-current liabilities total | 707.37 | ||||
| Current loans from credit institutions | 25.11 | ||||
| Current trade creditors | 66.28 | 60.00 | 103.58 | 329.57 | 113.82 |
| Other non-interest bearing current liabilities | 428.61 | 525.92 | 338.03 | 267.23 | 271.63 |
| Current liabilities total | 494.89 | 585.92 | 441.62 | 621.91 | 385.44 |
| Balance sheet total (liabilities) | 5 365.05 | 6 385.63 | 6 156.05 | 9 232.08 | 4 430.80 |
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.