ADVOKATANPARTSSELSKABET JRS — Credit Rating and Financial Key Figures
CVR number: 34213135
Møllegårdsvej 1, 8240 Risskov
kontakt@sagfoererne.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.94 | -14.31 | -19.94 | -18.99 | -21.49 |
| Employee benefit expenses | - 721.27 | - 449.59 | - 505.79 | - 457.08 | - 426.78 |
| Total depreciation | -12.27 | -9.51 | -1.06 | -1.09 | |
| EBIT | - 747.48 | - 473.41 | - 526.79 | - 477.16 | - 448.27 |
| Other financial income | 1.78 | 3.82 | 5.65 | 9.86 | 11.73 |
| Other financial expenses | -14.17 | -7.34 | -1.52 | -6.86 | -4.73 |
| Income from other inv. held as non-curr. assets | 1 223.65 | 1 058.93 | 1 035.86 | 1 345.27 | 3 034.50 |
| Net income from associates (fin.) | 166.70 | 91.60 | 90.06 | 226.89 | -42.22 |
| Pre-tax profit | 630.48 | 673.59 | 603.28 | 1 097.99 | 2 551.01 |
| Income taxes | - 108.76 | - 133.12 | - 115.73 | - 211.04 | - 577.80 |
| Net earnings | 521.72 | 540.47 | 487.55 | 886.95 | 1 973.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 11.66 | 2.15 | 1.09 | ||
| Intangible assets total | 11.66 | 2.15 | 1.09 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 638.52 | 730.12 | 820.19 | 1 047.07 | 1 004.86 |
| Investments total | 638.52 | 730.12 | 820.19 | 1 047.07 | 1 004.86 |
| Non-current loans receivable | 1 648.21 | 1 947.61 | 2 118.43 | 2 566.91 | 5 216.85 |
| Long term receivables total | 1 648.21 | 1 947.61 | 2 118.43 | 2 566.91 | 5 216.85 |
| Inventories total | |||||
| Current other receivables | 85.77 | 172.06 | 192.24 | 383.24 | 311.48 |
| Current deferred tax assets | 62.10 | 46.38 | 88.24 | 104.25 | |
| Short term receivables total | 147.87 | 218.45 | 280.48 | 487.50 | 311.48 |
| Cash and bank deposits | 87.23 | 116.88 | 136.24 | 46.05 | |
| Cash and cash equivalents | 87.23 | 116.88 | 136.24 | 46.05 | |
| Balance sheet total (assets) | 2 446.26 | 2 985.56 | 3 337.07 | 4 237.72 | 6 579.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 156.00 | 117.80 | 245.50 |
| Other reserves | 208.28 | 299.88 | 389.94 | 616.83 | 451.11 |
| Retained earnings | 1 121.39 | 1 438.51 | 1 732.91 | 1 875.77 | 2 559.44 |
| Profit of the financial year | 521.72 | 540.47 | 487.55 | 886.95 | 1 973.21 |
| Shareholders equity total | 2 041.98 | 2 471.86 | 2 846.40 | 3 577.36 | 5 309.27 |
| Provisions | 197.00 | 184.70 | 335.50 | 618.30 | 1 196.10 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 109.23 | ||||
| Current owed to participating | 11.24 | ||||
| Short-term deferred tax liabilities | 52.36 | 190.74 | 1.17 | 2.49 | |
| Other non-interest bearing current liabilities | 45.69 | 138.27 | 154.00 | 39.57 | 62.63 |
| Current liabilities total | 207.28 | 329.01 | 155.17 | 42.06 | 73.87 |
| Balance sheet total (liabilities) | 2 446.26 | 2 985.56 | 3 337.07 | 4 237.72 | 6 579.24 |
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.