ADVOKATANPARTSSELSKABET JENS BRUHN-PETERSEN — Credit Rating and Financial Key Figures
CVR number: 16973637
Nygade 6, 1164 København K
tel: 33131813
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 929.10 | 1 148.47 | 1 332.10 | 1 476.13 | 1 046.10 |
| Costs of management | - 475.93 | - 453.92 | - 510.38 | - 613.47 | - 517.91 |
| Costs of distribution | - 151.93 | -93.49 | -87.67 | - 108.56 | -66.04 |
| EBIT | 1 301.24 | 601.06 | 734.04 | 754.10 | 462.15 |
| Other financial income | 536.85 | 1 080.22 | 586.62 | 42.51 | 809.48 |
| Other financial expenses | -6.07 | -19.39 | -12.74 | - 388.80 | -1.87 |
| Pre-tax profit | 1 832.02 | 1 661.88 | 1 307.92 | 407.81 | 1 269.77 |
| Income taxes | - 406.64 | - 359.30 | - 296.02 | -99.17 | - 286.09 |
| Net earnings | 1 425.38 | 1 302.59 | 1 011.90 | 308.64 | 983.68 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 228.00 | 180.00 | 132.00 | 84.00 | |
| Tangible assets total | 228.00 | 180.00 | 132.00 | 84.00 | |
| Investments total | |||||
| Non-current loans receivable | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Long term receivables total | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Inventories total | |||||
| Current trade debtors | 397.76 | 125.42 | 435.14 | 581.40 | 362.40 |
| Prepayments and accrued income | 1.91 | 7.61 | 3.44 | 5.94 | 12.45 |
| Current other receivables | 128.28 | 76.17 | 20.17 | 54.30 | 113.31 |
| Current deferred tax assets | 70.85 | ||||
| Short term receivables total | 527.95 | 209.20 | 458.75 | 712.50 | 488.15 |
| Other current investments | 2 264.98 | 3 370.29 | 3 798.03 | 3 523.21 | 4 466.45 |
| Cash and bank deposits | 288.69 | 636.94 | 432.16 | 325.34 | 422.37 |
| Cash and cash equivalents | 2 553.67 | 4 007.23 | 4 230.19 | 3 848.55 | 4 888.82 |
| Balance sheet total (assets) | 3 141.62 | 4 504.43 | 4 928.95 | 4 753.05 | 5 520.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | 147.33 | 300.00 | 400.00 | 122.00 |
| Retained earnings | 575.10 | 1 853.15 | 2 855.74 | 3 467.64 | 3 654.28 |
| Profit of the financial year | 1 425.38 | 1 302.59 | 1 011.90 | 308.64 | 983.68 |
| Shareholders equity total | 2 375.48 | 3 428.07 | 4 292.64 | 4 301.28 | 4 884.96 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 12.87 | 95.62 | |||
| Current trade creditors | 149.89 | 47.68 | 29.50 | 64.81 | 36.47 |
| Short-term deferred tax liabilities | 302.70 | 103.74 | 134.79 | 100.37 | |
| Other non-interest bearing current liabilities | 300.68 | 924.94 | 376.40 | 386.97 | 499.17 |
| Current liabilities total | 766.14 | 1 076.36 | 636.31 | 451.78 | 636.01 |
| Balance sheet total (liabilities) | 3 141.62 | 4 504.43 | 4 928.95 | 4 753.05 | 5 520.97 |
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.