ADVOKAT LONE MUNK ApS — Credit Rating and Financial Key Figures
CVR number: 31261945
Thulevej 7, 3390 Hundested
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 20.00 | ||||
| External services | -69.06 | -79.20 | -87.83 | -92.16 | -73.78 |
| Gross profit | -69.06 | -79.20 | -87.83 | -92.16 | -53.78 |
| Employee benefit expenses | - 553.45 | - 627.74 | - 627.87 | - 628.00 | - 628.02 |
| Total depreciation | -33.00 | -27.50 | -18.33 | ||
| EBIT | - 655.51 | - 734.44 | - 715.70 | - 720.16 | - 700.13 |
| Other financial expenses | -6.09 | -5.38 | -4.76 | -1.98 | -0.87 |
| Net income from associates (fin.) | 937.22 | 959.22 | 999.38 | 910.31 | 988.60 |
| Pre-tax profit | 275.62 | 219.40 | 278.91 | 188.16 | 287.60 |
| Income taxes | -62.22 | -49.86 | -62.23 | -42.54 | -64.09 |
| Net earnings | 213.40 | 169.54 | 216.68 | 145.62 | 223.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.50 | 531.67 | |||
| Tangible assets total | 27.50 | 531.67 | |||
| Participating interests | 1 308.99 | 1 409.41 | 1 477.82 | 1 519.32 | 1 085.82 |
| Investments total | 1 308.99 | 1 409.41 | 1 477.82 | 1 519.32 | 1 085.82 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1.30 | ||||
| Short term receivables total | 1.30 | ||||
| Cash and bank deposits | 146.57 | 149.83 | 85.03 | 37.74 | 29.64 |
| Cash and cash equivalents | 146.57 | 149.83 | 85.03 | 37.74 | 29.64 |
| Balance sheet total (assets) | 1 483.07 | 1 559.24 | 1 562.85 | 1 558.36 | 1 647.14 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 167.80 | 122.00 |
| Retained earnings | 869.04 | 969.44 | 1 024.58 | 1 073.46 | 1 097.08 |
| Profit of the financial year | 213.40 | 169.54 | 216.68 | 145.62 | 223.51 |
| Shareholders equity total | 1 318.04 | 1 376.98 | 1 480.66 | 1 511.88 | 1 567.59 |
| Provisions | 10.87 | 7.68 | 3.94 | 23.14 | |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | |
| Current owed to participating | 71.63 | 75.21 | 2.85 | 2.85 | 2.85 |
| Short-term deferred tax liabilities | 38.33 | 23.04 | 33.98 | 19.78 | 9.64 |
| Other non-interest bearing current liabilities | 39.19 | 76.32 | 36.42 | 18.85 | 38.91 |
| Current liabilities total | 154.16 | 174.58 | 78.25 | 46.48 | 56.41 |
| Balance sheet total (liabilities) | 1 483.07 | 1 559.24 | 1 562.85 | 1 558.36 | 1 647.14 |
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.