ADVOKATFIRMAET LARS BRONI ADVOKATANPARTSSELSKAB — Credit Rating and Financial Key Figures
CVR number: 16123684
Sønder Allé 9, 8000 Aarhus C
lb@advokaterne.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 856.08 | 1 915.64 | 1 487.63 | 1 131.03 | 1 655.71 |
| Employee benefit expenses | -1 310.95 | -1 091.79 | -1 562.56 | -1 153.17 | -1 176.54 |
| Total depreciation | -81.10 | -81.10 | -54.07 | ||
| EBIT | 464.03 | 742.75 | - 129.00 | -22.15 | 479.17 |
| Other financial income | 10.05 | 0.25 | 15.84 | ||
| Other financial expenses | -45.98 | -50.52 | -67.27 | -66.85 | -54.52 |
| Pre-tax profit | 428.11 | 692.48 | - 196.26 | -89.00 | 440.49 |
| Income taxes | -95.02 | - 155.80 | 41.32 | 19.33 | -97.03 |
| Net earnings | 333.09 | 536.68 | - 154.94 | -69.67 | 343.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 250.16 | 169.07 | 115.00 | 115.00 | |
| Tangible assets total | 250.16 | 169.07 | 115.00 | 115.00 | |
| Participating interests | 38.89 | 38.89 | 70.00 | 70.00 | 70.00 |
| Investments total | 38.89 | 38.89 | 70.00 | 70.00 | 70.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 268.76 | 957.07 | 1 010.65 | 1 054.69 | 1 157.81 |
| Prepayments and accrued income | 29.95 | 54.13 | 52.20 | 69.04 | |
| Current other receivables | 2 779.00 | 2 731.00 | 2 555.52 | 2 275.52 | 1 955.52 |
| Current deferred tax assets | 35.03 | 16.57 | 18.44 | ||
| Short term receivables total | 3 047.75 | 3 753.04 | 3 636.87 | 3 400.85 | 3 182.36 |
| Cash and bank deposits | 19.97 | 1.64 | 0.00 | 346.70 | |
| Cash and cash equivalents | 19.97 | 1.64 | 0.00 | 346.70 | |
| Balance sheet total (assets) | 3 356.77 | 3 962.64 | 3 821.87 | 3 585.85 | 3 599.06 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | 135.00 |
| Retained earnings | 1 023.63 | 1 242.31 | 1 661.19 | 1 384.25 | 1 179.58 |
| Profit of the financial year | 333.09 | 536.68 | - 154.94 | -69.67 | 343.46 |
| Shareholders equity total | 1 669.71 | 2 093.39 | 1 824.05 | 1 636.58 | 1 858.03 |
| Provisions | 340.90 | 490.19 | 442.21 | 392.05 | 314.16 |
| Non-current loans from credit institutions | 36.85 | ||||
| Non-current other liabilities | 54.71 | ||||
| Non-current liabilities total | 91.56 | ||||
| Current loans from credit institutions | 274.42 | 339.10 | 471.52 | 72.11 | |
| Current trade creditors | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 |
| Current owed to participating | 975.87 | 902.84 | |||
| Short-term deferred tax liabilities | 43.26 | 3.89 | 30.60 | 191.39 | |
| Other non-interest bearing current liabilities | 908.93 | 1 008.07 | 1 056.10 | 450.65 | 304.64 |
| Current liabilities total | 1 254.61 | 1 379.06 | 1 555.62 | 1 557.22 | 1 426.87 |
| Balance sheet total (liabilities) | 3 356.77 | 3 962.64 | 3 821.87 | 3 585.85 | 3 599.06 |
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.