Insurance Law ApS — Credit Rating and Financial Key Figures
CVR number: 16997773
Amerika Plads 37, 2100 København Ø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 989.78 | 5 516.81 | 7 965.01 | 7 147.60 | 7 085.06 |
| Costs of management | - 208.00 | - 238.89 | - 374.00 | - 501.31 | - 511.66 |
| EBIT | 2 781.78 | 5 277.92 | 7 591.01 | 6 646.29 | 6 573.40 |
| Other financial income | 173.48 | 156.91 | 141.60 | 146.94 | 200.46 |
| Other financial expenses | -48.69 | -74.25 | -75.93 | -52.28 | - 146.15 |
| Pre-tax profit | 2 906.57 | 5 360.57 | 7 656.68 | 6 740.94 | 6 627.71 |
| Income taxes | - 649.55 | -1 199.63 | -1 754.70 | -1 547.10 | -1 560.39 |
| Net earnings | 2 257.02 | 4 160.94 | 5 901.98 | 5 193.85 | 5 067.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 7.21 | 7.21 | 792.21 | 612.21 | 432.21 |
| Tangible assets total | 7.21 | 7.21 | 792.21 | 612.21 | 432.21 |
| Investments total | |||||
| Non-current loans receivable | 1 060.00 | 1 453.85 | 2 253.85 | 3 756.76 | 4 558.16 |
| Long term receivables total | 1 060.00 | 1 453.85 | 2 253.85 | 3 756.76 | 4 558.16 |
| Inventories total | |||||
| Prepayments and accrued income | 8.34 | ||||
| Current other receivables | 12 131.59 | 17 284.06 | 22 005.42 | 18 449.69 | 23 223.93 |
| Current deferred tax assets | 107.46 | 33.94 | 10.07 | 10.50 | 3.63 |
| Short term receivables total | 12 239.05 | 17 326.34 | 22 015.49 | 18 460.19 | 23 227.56 |
| Other current investments | 6 397.60 | 6 554.50 | 6 696.10 | 6 804.44 | 7 669.69 |
| Cash and bank deposits | 48.82 | 110.27 | 144.93 | 4 775.78 | 1 135.40 |
| Cash and cash equivalents | 6 446.41 | 6 664.77 | 6 841.03 | 11 580.21 | 8 805.10 |
| Balance sheet total (assets) | 19 752.67 | 25 452.16 | 31 902.57 | 34 409.37 | 37 023.02 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 113.00 | 800.00 | 1 300.00 | 2 500.00 | |
| Retained earnings | 15 609.90 | 17 643.32 | 21 004.26 | 24 106.24 | 26 800.09 |
| Profit of the financial year | 2 257.02 | 4 160.94 | 5 901.98 | 5 193.85 | 5 067.32 |
| Shareholders equity total | 18 066.92 | 22 117.26 | 27 906.24 | 30 800.09 | 34 567.41 |
| Non-current liabilities total | |||||
| Current trade creditors | 35.00 | 35.00 | 35.00 | 44.50 | 44.50 |
| Current owed to participating | 1 311.86 | 1 452.42 | 1 670.09 | 363.67 | 585.10 |
| Short-term deferred tax liabilities | 446.83 | 1 387.98 | 1 149.99 | 1 032.99 | |
| Other non-interest bearing current liabilities | 338.90 | 1 400.65 | 903.27 | 2 051.12 | 793.03 |
| Current liabilities total | 1 685.76 | 3 334.90 | 3 996.33 | 3 609.28 | 2 455.61 |
| Balance sheet total (liabilities) | 19 752.67 | 25 452.16 | 31 902.57 | 34 409.37 | 37 023.02 |
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.