FORSIKRINGSMÆGLERFIRMAET BJERGHOLT ASSURANCE ApS — Credit Rating and Financial Key Figures
CVR number: 13964882
Tundrastien 4, 2970 Hørsholm
john@jbforsikring.dk
tel: 39908820
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 305.56 | 334.41 | 321.58 | 299.07 | 301.53 |
| EBIT | 305.56 | 334.41 | 321.58 | 299.07 | 301.53 |
| Other financial income | 10.32 | 883.89 | 83.15 | 528.59 | 546.66 |
| Other financial expenses | - 188.55 | -31.17 | - 605.83 | - 110.73 | -23.52 |
| Pre-tax profit | 127.33 | 1 187.13 | - 201.10 | 716.93 | 824.67 |
| Income taxes | -33.00 | - 263.03 | 41.47 | - 161.07 | - 177.98 |
| Net earnings | 94.33 | 924.10 | - 159.62 | 555.86 | 646.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 4.57 | ||||
| Current other receivables | 0.05 | 5.00 | |||
| Current deferred tax assets | 0.05 | 48.64 | 1.08 | ||
| Short term receivables total | 4.62 | 48.70 | 5.00 | 1.08 | |
| Other current investments | 1 114.38 | 2 646.26 | 1 791.74 | 2 381.31 | 3 151.14 |
| Cash and bank deposits | 539.83 | 176.32 | 583.95 | 686.28 | 664.77 |
| Cash and cash equivalents | 1 654.21 | 2 822.58 | 2 375.69 | 3 067.59 | 3 815.91 |
| Balance sheet total (assets) | 1 654.21 | 2 827.20 | 2 424.39 | 3 072.59 | 3 816.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 552.00 | 552.00 | 552.00 | 552.00 | 552.00 |
| Shares repurchased | 110.60 | 113.00 | 122.00 | ||
| Retained earnings | 185.41 | 166.74 | 1 090.84 | 931.22 | 1 365.08 |
| Profit of the financial year | 94.33 | 924.10 | - 159.62 | 555.86 | 646.69 |
| Shareholders equity total | 942.34 | 1 755.84 | 1 483.22 | 2 039.08 | 2 685.77 |
| Provisions | 1.01 | ||||
| Non-current owed to group member | 741.66 | 853.65 | 878.91 | 903.14 | |
| Non-current deferred tax liabilities | 23.95 | 253.69 | |||
| Non-current liabilities total | 23.95 | 995.35 | 853.65 | 878.91 | 903.14 |
| Current trade creditors | 23.33 | 15.00 | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 633.17 | ||||
| Short-term deferred tax liabilities | 31.42 | 79.59 | 153.08 | ||
| Other non-interest bearing current liabilities | 60.00 | 72.51 | 60.00 | 60.00 | |
| Current liabilities total | 687.92 | 75.00 | 87.51 | 154.59 | 228.08 |
| Balance sheet total (liabilities) | 1 654.21 | 2 827.20 | 2 424.39 | 3 072.59 | 3 816.99 |
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.