COWINS International Forsikringsmæglerselskab A/S — Credit Rating and Financial Key Figures
CVR number: 39187892
Torvet 14, 4600 Køge
cowins@cowins.dk
tel: 38124000
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 652.54 | 4 512.81 | 7 912.57 | 7 671.73 | 10 947.22 |
| Employee benefit expenses | -2 526.61 | -3 176.52 | -5 393.60 | -7 497.14 | -7 608.94 |
| Other operating expenses | - 134.00 | - 473.19 | |||
| Total depreciation | -90.08 | -92.52 | - 115.91 | - 135.56 | - 170.41 |
| EBIT | 1 035.84 | 1 243.77 | 2 269.06 | - 434.16 | 3 167.87 |
| Other financial income | 6.96 | 16.43 | 31.24 | 54.10 | 12.44 |
| Other financial expenses | -11.41 | -11.00 | -91.19 | - 121.77 | -86.95 |
| Net income from associates (fin.) | -50.45 | - 137.50 | - 103.14 | - 216.49 | |
| Pre-tax profit | 980.95 | 1 111.70 | 2 105.97 | - 718.32 | 3 093.35 |
| Income taxes | - 221.70 | - 252.44 | - 489.49 | 248.91 | - 690.89 |
| Net earnings | 759.25 | 859.26 | 1 616.48 | - 469.42 | 2 402.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 77.78 | 51.11 | 92.08 | 38.55 | 40.67 |
| Intangible assets total | 77.78 | 51.11 | 92.08 | 38.55 | 40.67 |
| Buildings | 123.48 | 147.53 | |||
| Machinery and equipment | 136.46 | 70.60 | 87.69 | 171.68 | 128.99 |
| Tangible assets total | 136.46 | 70.60 | 87.69 | 295.16 | 276.52 |
| Participating interests | 41.48 | 42.16 | 109.60 | 238.58 | |
| Other receivables | 135.60 | 164.72 | 182.90 | 187.75 | 15.40 |
| Investments total | 177.09 | 206.88 | 292.49 | 426.34 | 15.40 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 166.86 | 1 341.85 | 2 309.67 | 2 830.50 | 7 117.08 |
| Current amounts owed by group member comp. | 844.63 | 452.16 | 753.79 | 522.87 | |
| Prepayments and accrued income | 60.00 | 1 178.39 | 1 783.58 | 2 512.23 | 98.37 |
| Current other receivables | 937.52 | 90.19 | 78.94 | 82.63 | 175.42 |
| Current deferred tax assets | 106.17 | ||||
| Short term receivables total | 2 009.01 | 3 062.59 | 4 925.99 | 6 054.40 | 7 390.88 |
| Cash and bank deposits | 870.96 | 155.22 | 379.60 | 473.60 | |
| Cash and cash equivalents | 870.96 | 155.22 | 379.60 | 473.60 | |
| Balance sheet total (assets) | 3 271.29 | 3 546.40 | 5 777.86 | 6 814.44 | 8 197.06 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 525.00 | 525.00 | 525.00 |
| Shares repurchased | 853.60 | 2 400.00 | |||
| Retained earnings | 180.34 | - 714.01 | 216.53 | 1 833.02 | -1 036.40 |
| Profit of the financial year | 759.25 | 859.26 | 1 616.48 | - 469.42 | 2 402.46 |
| Shareholders equity total | 1 439.59 | 1 498.85 | 2 358.02 | 1 888.60 | 4 291.06 |
| Provisions | 209.88 | 256.36 | 344.24 | 201.51 | 730.20 |
| Non-current other liabilities | 107.25 | 218.11 | |||
| Non-current deferred tax liabilities | 110.73 | ||||
| Non-current liabilities total | 107.25 | 218.11 | 110.73 | ||
| Current loans from credit institutions | 0.49 | 2 373.65 | |||
| Advances received | 561.96 | 62.09 | 11.06 | 40.13 | |
| Current trade creditors | 179.60 | 238.60 | 95.72 | 243.54 | 228.27 |
| Current owed to group member | 3.40 | 73.60 | 1 005.16 | 23.25 | 1 831.95 |
| Short-term deferred tax liabilities | 96.36 | 207.46 | 407.02 | 205.23 | |
| Other non-interest bearing current liabilities | 673.26 | 1 053.41 | 1 394.39 | 2 072.84 | 870.22 |
| Current liabilities total | 1 514.58 | 1 573.08 | 2 964.87 | 4 724.34 | 3 175.80 |
| Balance sheet total (liabilities) | 3 271.29 | 3 546.40 | 5 777.86 | 6 814.44 | 8 197.06 |
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.