easySure Forsikringsformidler A/S
CVR number: 34706905
Danmarksvej 26, 8660 Skanderborg
easy@easysure.dk
www.easysure.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 825.15 | 14 234.39 | 2 041.04 | 3 033.81 | -3 187.68 |
| Employee benefit expenses | -2 116.57 | -1 997.22 | -5 177.93 | -5 127.24 | -6 221.93 |
| Total depreciation | - 347.22 | -2 083.33 | -2 083.33 | -1 736.11 | |
| EBIT | -1 291.42 | 11 889.95 | -5 220.21 | -4 176.77 | -11 145.72 |
| Other financial income | 13.63 | -0.22 | 926.24 | ||
| Other financial expenses | - 238.14 | - 118.55 | -16.81 | -13.25 | - 515.67 |
| Reduction non-current investment assets | -19 837.15 | ||||
| Pre-tax profit | -1 529.56 | 11 771.39 | -5 223.39 | -24 027.39 | -10 735.15 |
| Income taxes | - 148.84 | 1 381.28 | - 630.98 | ||
| Net earnings | -1 529.56 | 11 622.55 | -3 842.11 | -24 658.37 | -10 735.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 5 902.78 | 3 819.45 | 1 736.11 | ||
| Intangible assets total | 5 902.78 | 3 819.45 | 1 736.11 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 21 850.00 | 21 850.00 | 2 012.85 | ||
| Other receivables | 36.00 | 36.00 | |||
| Investments total | 21 850.00 | 21 850.00 | 2 048.85 | 36.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4.20 | ||||
| Current amounts owed by group member comp. | 3 000.00 | 7 149.16 | 15 558.90 | 6 351.65 | |
| Prepayments and accrued income | 40.88 | 318.33 | 316.46 | 1 740.33 | 1 388.47 |
| Current other receivables | 747.40 | 3 683.68 | 596.26 | 1 981.97 | 2 416.76 |
| Current deferred tax assets | 565.00 | 389.96 | 896.18 | 265.20 | |
| Short term receivables total | 1 353.29 | 7 391.97 | 8 958.06 | 19 546.39 | 10 161.08 |
| Cash and bank deposits | 1 059.71 | 2 007.79 | 226.20 | 1 785.40 | 4 768.49 |
| Cash and cash equivalents | 1 059.71 | 2 007.79 | 226.20 | 1 785.40 | 4 768.49 |
| Balance sheet total (assets) | 2 413.00 | 37 152.55 | 34 853.70 | 25 116.75 | 14 965.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 625.00 | 626.00 | 626.00 | 626.00 | 626.00 |
| Retained earnings | -14 247.73 | 18 354.71 | 29 977.26 | 26 135.14 | 10 098.81 |
| Profit of the financial year | -1 529.56 | 11 622.55 | -3 842.11 | -24 658.37 | -10 735.15 |
| Shareholders equity total | -15 152.29 | 30 603.26 | 26 761.14 | 2 102.77 | -10.34 |
| Provisions | 250.99 | ||||
| Non-current owed to group member | 8 478.84 | ||||
| Non-current other liabilities | 7 593.46 | ||||
| Non-current liabilities total | 16 072.30 | ||||
| Current loans from credit institutions | 73.32 | 44.02 | 10.48 | 36.32 | 2 015.79 |
| Advances received | 3.45 | ||||
| Current trade creditors | 435.26 | 518.69 | 4 456.90 | 20 150.79 | 12 099.27 |
| Current owed to participating | 7 593.46 | ||||
| Current owed to group member | 4 754.15 | 2 343.66 | 2 540.89 | ||
| Short-term deferred tax liabilities | 234.11 | ||||
| Other non-interest bearing current liabilities | -7 270.98 | 517.68 | 570.88 | 129.34 | 265.18 |
| Accruals and deferred income | 661.93 | 229.65 | 707.18 | 156.63 | 595.67 |
| Current liabilities total | 1 492.99 | 6 298.30 | 8 092.56 | 23 013.97 | 14 975.90 |
| Balance sheet total (liabilities) | 2 413.00 | 37 152.55 | 34 853.70 | 25 116.75 | 14 965.56 |
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.