DANSK ERHVERVSASSURANCE ApS - FORSIKRINGSMÆGLERVIRKSOMHED — Credit Rating and Financial Key Figures
CVR number: 35823069
Spejlsgyden 4, 5750 Ringe
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 528.17 | 627.40 | 803.30 | 889.79 | 1 037.46 |
| Employee benefit expenses | - 487.89 | - 602.13 | - 794.72 | - 781.82 | - 983.31 |
| Other operating expenses | -5.70 | -1.00 | |||
| Total depreciation | -4.88 | -5.38 | -5.27 | -5.27 | -25.33 |
| EBIT | 35.41 | 14.19 | 3.31 | 101.69 | 28.83 |
| Other financial expenses | -1.13 | -2.95 | -1.29 | -1.34 | -0.21 |
| Pre-tax profit | 34.28 | 11.23 | 2.02 | 100.35 | 28.61 |
| Income taxes | -3.56 | -1.69 | -27.54 | -8.41 | |
| Net earnings | 34.28 | 7.67 | 0.33 | 72.82 | 20.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 100.28 | 80.22 | |||
| Intangible assets total | 100.28 | 80.22 | |||
| Machinery and equipment | 14.08 | 18.29 | 13.02 | 7.75 | 2.48 |
| Tangible assets total | 14.08 | 18.29 | 13.02 | 7.75 | 2.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 87.00 | 15.00 | |||
| Inventories total | 87.00 | 15.00 | |||
| Current trade debtors | 36.65 | 66.71 | 55.66 | 140.57 | 82.33 |
| Prepayments and accrued income | 19.58 | 44.64 | |||
| Current other receivables | 57.08 | 20.56 | |||
| Current deferred tax assets | 6.24 | 2.67 | 0.99 | ||
| Short term receivables total | 42.89 | 146.04 | 77.20 | 140.57 | 126.97 |
| Cash and bank deposits | 28.48 | 148.66 | 99.11 | 176.17 | 242.71 |
| Cash and cash equivalents | 28.48 | 148.66 | 99.11 | 176.17 | 242.71 |
| Balance sheet total (assets) | 85.45 | 313.00 | 189.34 | 511.77 | 467.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -79.71 | -45.37 | -37.69 | -37.37 | 35.45 |
| Profit of the financial year | 34.28 | 7.67 | 0.33 | 72.82 | 20.20 |
| Shareholders equity total | 4.58 | 12.31 | 12.63 | 85.45 | 105.65 |
| Provisions | 4.86 | 2.44 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.06 | ||||
| Current trade creditors | 21.55 | 24.99 | 30.11 | 140.55 | 69.70 |
| Current owed to participating | 12.70 | 37.53 | 10.05 | 148.23 | 26.22 |
| Short-term deferred tax liabilities | 21.69 | 9.88 | |||
| Other non-interest bearing current liabilities | 46.57 | 238.18 | 136.54 | 111.00 | 253.49 |
| Current liabilities total | 80.87 | 300.69 | 176.70 | 421.46 | 359.29 |
| Balance sheet total (liabilities) | 85.45 | 313.00 | 189.34 | 511.77 | 467.38 |
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.