VANGSØE SIMONSEN ADVOKATANPARTSSELSKAB — Credit Rating and Financial Key Figures
CVR number: 27385427
Cortex Park Vest 3, 5230 Odense M
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 735.74 | 3 225.39 | 1 809.44 | 2 043.34 | 1 513.21 |
| Costs of management | -14.91 | -63.01 | -32.23 | ||
| Employee benefit expenses | -1 412.50 | -1 026.20 | |||
| Total depreciation | -85.51 | -78.94 | |||
| EBIT | 1 237.72 | 2 120.25 | 1 794.53 | 1 980.33 | 1 480.98 |
| Other financial income | 535.21 | 441.45 | 437.57 | 526.35 | 647.20 |
| Other financial expenses | -0.27 | -0.23 | -0.10 | -4.36 | |
| Pre-tax profit | 1 772.94 | 2 561.44 | 2 231.87 | 2 506.58 | 2 123.83 |
| Income taxes | - 378.20 | - 569.98 | - 507.52 | - 496.35 | - 364.72 |
| Net earnings | 1 394.74 | 1 991.46 | 1 724.35 | 2 010.23 | 1 759.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 490.84 | 374.14 | 415.86 | 341.75 | 252.59 |
| Intangible assets total | 490.84 | 374.14 | 415.86 | 341.75 | 252.59 |
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 394.93 | 1 394.93 | 1 394.93 | 1 394.93 | 1 394.93 |
| Non-current other receivables | 163.92 | 267.82 | 375.14 | 817.21 | 971.17 |
| Long term receivables total | 1 558.85 | 1 662.75 | 1 770.08 | 2 212.14 | 2 366.10 |
| Inventories total | |||||
| Current other receivables | 3 433.48 | 3 536.46 | 3 461.16 | 3 796.83 | 4 440.41 |
| Short term receivables total | 3 433.48 | 3 536.46 | 3 461.16 | 3 796.83 | 4 440.41 |
| Cash and bank deposits | 21.08 | 71.54 | 50.67 | ||
| Cash and cash equivalents | 21.08 | 71.54 | 50.67 | ||
| Balance sheet total (assets) | 5 483.17 | 5 573.36 | 5 668.18 | 6 422.26 | 7 109.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 150.00 | 875.00 | 950.00 | 950.00 | 935.00 |
| Retained earnings | 1 440.17 | 1 294.91 | 1 906.37 | 2 680.72 | 3 755.94 |
| Profit of the financial year | 1 394.74 | 1 991.46 | 1 724.35 | 2 010.23 | 1 759.11 |
| Shareholders equity total | 4 184.91 | 4 361.37 | 4 780.72 | 5 840.94 | 6 650.05 |
| Provisions | 42.68 | 22.64 | 41.85 | 49.85 | 37.05 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.28 | ||||
| Current owed to participating | 35.70 | 35.70 | 35.70 | 38.56 | |
| Short-term deferred tax liabilities | 376.42 | 493.01 | 388.31 | 369.06 | 255.96 |
| Other non-interest bearing current liabilities | 879.16 | 660.36 | 421.60 | 126.72 | 128.15 |
| Current liabilities total | 1 255.58 | 1 189.34 | 845.61 | 531.47 | 422.67 |
| Balance sheet total (liabilities) | 5 483.17 | 5 573.36 | 5 668.18 | 6 422.26 | 7 109.77 |
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.