Danders & More Advokatpartnerselskab — Credit Rating and Financial Key Figures
CVR number: 39117436
Frederiksgade 17, 1265 København K
tel: 33129515
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 164.11 | 19 458.07 | 20 567.89 | 15 904.39 | 16 367.29 |
| Employee benefit expenses | -11 047.49 | -11 406.65 | -11 671.85 | -13 988.67 | -18 124.53 |
| Total depreciation | -69.13 | -91.08 | - 115.32 | -71.51 | -63.74 |
| EBIT | 6 047.49 | 7 960.33 | 8 780.72 | 1 844.21 | -1 820.98 |
| Other financial income | 10.82 | 92.73 | 88.72 | 33.10 | 281.08 |
| Other financial expenses | - 200.50 | - 140.84 | - 179.28 | -69.94 | - 267.48 |
| Pre-tax profit | 5 857.81 | 7 912.22 | 8 690.16 | 1 807.37 | -1 807.37 |
| Net earnings | 5 857.81 | 7 912.22 | 8 690.16 | 1 807.37 | -1 807.37 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 213.95 | 151.09 | 154.08 | 110.57 | 50.75 |
| Tangible assets total | 213.95 | 151.09 | 154.08 | 110.57 | 50.75 |
| Other receivables | 846.72 | 891.29 | 912.66 | 960.48 | 1 029.28 |
| Investments total | 846.72 | 891.29 | 912.66 | 960.48 | 1 029.28 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6 364.47 | 8 987.19 | 10 939.21 | 4 724.34 | 5 328.27 |
| Prepayments and accrued income | 218.41 | 214.20 | 218.32 | 274.36 | 452.25 |
| Current other receivables | 2 111.86 | 3 168.05 | 2 612.93 | 1 633.80 | 3 029.06 |
| Short term receivables total | 8 694.73 | 12 369.44 | 13 770.46 | 6 632.49 | 8 809.58 |
| Cash and bank deposits | 1 533.00 | 3 948.48 | 3 300.96 | 6 040.40 | 2 158.53 |
| Cash and cash equivalents | 1 533.00 | 3 948.48 | 3 300.96 | 6 040.40 | 2 158.53 |
| Balance sheet total (assets) | 11 288.41 | 17 360.30 | 18 138.16 | 13 743.94 | 12 048.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Shares repurchased | 4 857.81 | 6 912.22 | 7 690.16 | 3 000.00 | |
| Other restricted equity | 1 125.00 | 1 125.00 | 1 125.00 | 1 125.00 | 1 125.00 |
| Retained earnings | -4 857.81 | -5 912.22 | -5 690.16 | 1 807.37 | |
| Profit of the financial year | 5 857.81 | 7 912.22 | 8 690.16 | 1 807.37 | -1 807.37 |
| Shareholders equity total | 7 357.81 | 10 412.22 | 12 190.16 | 6 307.37 | 1 500.00 |
| Non-current other liabilities | 242.41 | 561.21 | |||
| Non-current liabilities total | 242.41 | 561.21 | |||
| Current loans from credit institutions | 29.09 | 23.32 | 47.47 | 85.31 | 72.71 |
| Current trade creditors | 57.51 | 139.29 | 90.85 | 218.38 | 163.20 |
| Other non-interest bearing current liabilities | 3 601.58 | 6 224.26 | 5 809.68 | 7 132.89 | 10 312.24 |
| Current liabilities total | 3 688.18 | 6 386.87 | 5 948.00 | 7 436.57 | 10 548.15 |
| Balance sheet total (liabilities) | 11 288.41 | 17 360.30 | 18 138.16 | 13 743.94 | 12 048.15 |
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.