Advokatanpartsselskabet Invictus — Credit Rating and Financial Key Figures
CVR number: 37957984
Bredgade 45 B, 1260 København K
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 653.64 | 4 228.69 | 4 662.62 | 5 320.12 | 6 460.41 |
| Employee benefit expenses | -2 729.65 | -3 456.52 | -3 881.14 | -4 930.76 | -5 950.16 |
| Total depreciation | -49.28 | -25.61 | -59.83 | -15.68 | -5.81 |
| EBIT | 874.71 | 746.57 | 721.64 | 373.68 | 504.44 |
| Other financial income | 4.06 | 6.78 | 2.25 | ||
| Other financial expenses | -3.45 | -20.64 | -26.76 | -30.50 | -62.56 |
| Pre-tax profit | 875.32 | 732.71 | 694.89 | 343.19 | 444.13 |
| Income taxes | - 221.76 | - 188.83 | - 179.71 | -90.78 | - 118.14 |
| Net earnings | 653.56 | 543.89 | 515.18 | 252.40 | 325.98 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 38.81 | ||||
| Machinery and equipment | 50.65 | 76.52 | 55.49 | 39.81 | 73.71 |
| Tangible assets total | 50.65 | 115.33 | 55.49 | 39.81 | 73.71 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 458.16 | 748.31 | 1 549.21 | 1 236.81 | 1 144.83 |
| Current other receivables | 939.83 | 714.26 | 868.83 | 1 106.86 | 1 406.27 |
| Current deferred tax assets | 33.97 | ||||
| Short term receivables total | 1 397.99 | 1 462.57 | 2 418.04 | 2 343.67 | 2 585.06 |
| Cash and bank deposits | 6 378.75 | 6 283.22 | 4 493.21 | 498.12 | 383.64 |
| Cash and cash equivalents | 6 378.75 | 6 283.22 | 4 493.21 | 498.12 | 383.64 |
| Balance sheet total (assets) | 7 827.39 | 7 861.11 | 6 966.74 | 2 881.60 | 3 042.41 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 810.65 | 515.18 | 600.00 | |
| Retained earnings | - 386.80 | - 543.89 | - 515.18 | - 347.60 | |
| Profit of the financial year | 653.56 | 543.89 | 515.18 | 252.40 | 325.98 |
| Shareholders equity total | 1 316.76 | 860.65 | 565.18 | 302.40 | 628.39 |
| Provisions | 102.98 | 113.60 | 130.33 | 135.08 | 168.12 |
| Non-current loans from credit institutions | 131.08 | 131.08 | 140.08 | 144.42 | |
| Non-current deferred tax liabilities | 257.07 | 108.51 | 100.91 | 24.23 | 35.30 |
| Non-current liabilities total | 257.07 | 239.59 | 231.99 | 164.31 | 179.72 |
| Current loans from credit institutions | 97.53 | 42.71 | |||
| Current trade creditors | 34.40 | 17.07 | |||
| Current owed to participating | 0.02 | 822.67 | 1 137.85 | 1 152.74 | |
| Short-term deferred tax liabilities | 180.23 | 213.05 | |||
| Other non-interest bearing current liabilities | 5 970.34 | 6 434.20 | 5 119.04 | 1 064.84 | 896.37 |
| Current liabilities total | 6 150.57 | 6 647.27 | 6 039.24 | 2 279.80 | 2 066.18 |
| Balance sheet total (liabilities) | 7 827.39 | 7 861.11 | 6 966.74 | 2 881.60 | 3 042.41 |
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.