AXUS ADVOKATER ADVOKATANPARTSSELSKAB
CVR number: 28511620
Strandvejen 72, 2900 Hellerup
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 789.63 | 2 042.87 | 1 705.11 | 1 464.91 | 1 396.40 |
| Employee benefit expenses | -1 018.86 | -1 154.47 | -1 158.35 | -1 209.44 | -1 259.97 |
| Other operating expenses | - 324.49 | ||||
| Total depreciation | -57.29 | - 133.29 | - 100.14 | -83.22 | -78.69 |
| EBIT | 713.48 | 755.11 | 122.13 | 172.25 | 57.74 |
| Other financial income | 171.56 | 27.21 | 29.36 | 35.26 | 42.28 |
| Other financial expenses | -29.60 | -41.78 | -36.99 | -60.08 | -33.28 |
| Pre-tax profit | 855.44 | 740.54 | 114.50 | 147.42 | 66.74 |
| Income taxes | - 194.94 | - 167.78 | - 171.29 | -33.79 | -16.91 |
| Net earnings | 660.49 | 572.76 | -56.80 | 113.63 | 49.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 450.78 | 697.49 | 272.85 | 189.63 | 110.94 |
| Tangible assets total | 450.78 | 697.49 | 272.85 | 189.63 | 110.94 |
| Other receivables | 86.07 | 87.81 | 89.59 | 97.34 | 106.44 |
| Investments total | 86.07 | 87.81 | 89.59 | 97.34 | 106.44 |
| Non-current other receivables | 42.00 | 44.00 | |||
| Long term receivables total | 42.00 | 44.00 | |||
| Inventories total | |||||
| Current trade debtors | 293.88 | 153.35 | 376.84 | 987.39 | 273.88 |
| Prepayments and accrued income | 74.30 | 80.97 | 93.10 | 74.79 | 85.35 |
| Current other receivables | 1 995.62 | 2 834.62 | 3 548.28 | 3 116.41 | 3 325.92 |
| Current deferred tax assets | 63.42 | 56.50 | 60.50 | ||
| Short term receivables total | 2 427.20 | 3 068.94 | 4 074.72 | 4 239.10 | 3 685.15 |
| Cash and bank deposits | 792.16 | 508.01 | 6.76 | 0.81 | 0.97 |
| Cash and cash equivalents | 792.16 | 508.01 | 6.76 | 0.81 | 0.97 |
| Balance sheet total (assets) | 3 756.22 | 4 404.25 | 4 487.93 | 4 526.87 | 3 903.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 2 119.25 | 2 666.75 | 3 125.10 | 2 950.51 | 2 942.13 |
| Profit of the financial year | 660.49 | 572.76 | -56.80 | 113.63 | 49.83 |
| Shareholders equity total | 3 015.34 | 3 477.50 | 3 307.71 | 3 306.93 | 3 238.96 |
| Provisions | 104.36 | 248.15 | 192.45 | 161.44 | |
| Non-current loans from credit institutions | 171.29 | 118.87 | 65.13 | 10.04 | |
| Non-current deferred tax liabilities | 153.04 | 53.50 | 29.92 | ||
| Non-current liabilities total | 153.04 | 171.29 | 118.87 | 118.62 | 39.95 |
| Current loans from credit institutions | 8.43 | 294.48 | 397.07 | 423.38 | 190.09 |
| Current trade creditors | 28.00 | 38.74 | 29.50 | 41.42 | 31.50 |
| Current owed to participating | 138.52 | 108.52 | 165.01 | 210.33 | 105.77 |
| Short-term deferred tax liabilities | 166.33 | 117.50 | 18.84 | ||
| Other non-interest bearing current liabilities | 246.55 | 91.86 | 221.61 | 233.74 | 116.94 |
| Current liabilities total | 587.84 | 651.10 | 813.20 | 908.87 | 463.15 |
| Balance sheet total (liabilities) | 3 756.22 | 4 404.25 | 4 487.93 | 4 526.87 | 3 903.51 |
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.