Din Forsikringsmægler ApS
CVR number: 26289610
Stamholmen 110, 2650 Hvidovre
info@dinforsikringsmaegler.dk
tel: 41303000
www.dinforsikringsmaegler.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 28 255.82 | ||||
| Purchases during the financial year | -14 681.01 | ||||
| External services | -2 490.44 | ||||
| Gross profit | 8 474.82 | 11 084.37 | 13 496.17 | 13 627.74 | 14 045.55 |
| Employee benefit expenses | -4 820.72 | -5 227.94 | -5 705.66 | -5 875.08 | -7 941.48 |
| Total depreciation | -16.33 | -16.34 | |||
| EBIT | 3 637.77 | 5 840.09 | 7 790.51 | 7 752.67 | 6 104.07 |
| Other financial expenses | -21.25 | -43.47 | -55.49 | - 196.66 | - 123.49 |
| Pre-tax profit | 3 616.52 | 5 796.62 | 7 735.02 | 7 556.01 | 5 980.57 |
| Income taxes | - 808.98 | -1 301.77 | -1 722.91 | -1 728.44 | -1 438.54 |
| Net earnings | 2 807.54 | 4 494.84 | 6 012.11 | 5 827.57 | 4 542.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 15.21 | 8.00 | 8.00 | 8.00 | 8.00 |
| Machinery and equipment | 9.13 | ||||
| Tangible assets total | 24.33 | 8.00 | 8.00 | 8.00 | 8.00 |
| Other receivables | 118.53 | 178.68 | 148.85 | 155.84 | 186.59 |
| Investments total | 118.53 | 178.68 | 148.85 | 155.84 | 186.59 |
| Non-current loans receivable | 18.47 | 18.47 | 18.47 | ||
| Long term receivables total | 18.47 | 18.47 | 18.47 | ||
| Inventories total | |||||
| Current trade debtors | 211.09 | 239.14 | 1 130.03 | 2 501.58 | 6 235.48 |
| Current owed by particip. interest comp. | 6.00 | ||||
| Prepayments and accrued income | 732.19 | 874.27 | 442.98 | ||
| Current other receivables | 287.26 | 258.86 | 1 294.53 | 323.50 | 2 903.00 |
| Current deferred tax assets | 0.62 | 770.11 | 1 046.33 | ||
| Short term receivables total | 1 230.53 | 1 372.90 | 2 867.55 | 3 595.19 | 10 190.80 |
| Cash and bank deposits | 3 551.75 | 6 723.32 | 3 043.97 | 6 909.36 | 2 414.08 |
| Cash and cash equivalents | 3 551.75 | 6 723.32 | 3 043.97 | 6 909.36 | 2 414.08 |
| Balance sheet total (assets) | 4 925.15 | 8 282.89 | 6 086.84 | 10 686.86 | 12 817.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 307.00 | 3 994.80 | 3 000.00 | 7 000.00 | 1 510.00 |
| Retained earnings | -2 306.32 | -3 493.58 | -4 998.73 | -7 558.95 | -3 241.38 |
| Profit of the financial year | 2 807.54 | 4 494.84 | 6 012.11 | 5 827.57 | 4 542.03 |
| Shareholders equity total | 2 933.22 | 5 121.07 | 4 138.38 | 5 393.62 | 2 935.65 |
| Provisions | 0.59 | 1.76 | |||
| Non-current other liabilities | 248.79 | ||||
| Non-current liabilities total | 248.79 | ||||
| Current trade creditors | 20.00 | 25.00 | 26.25 | 77.19 | 2 597.93 |
| Short-term deferred tax liabilities | 827.46 | 267.34 | 254.53 | 54.24 | |
| Other non-interest bearing current liabilities | 1 143.87 | 1 936.77 | 1 459.81 | 5 161.81 | 7 284.36 |
| Accruals and deferred income | 683.92 | 206.12 | |||
| Current liabilities total | 1 991.33 | 2 913.03 | 1 946.71 | 5 293.24 | 9 882.28 |
| Balance sheet total (liabilities) | 4 925.15 | 8 282.89 | 6 086.84 | 10 686.86 | 12 817.93 |
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.