ADVOKAT FINN RASMUSSEN ApS — Credit Rating and Financial Key Figures
CVR number: 28662742
Algade 17, 4660 Store Heddinge
fr@advokathusetstevns.dk
tel: 56504498
advokathusetstevns.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 825.47 | 895.55 | 948.61 | 924.78 | 1 283.86 |
| Employee benefit expenses | - 639.21 | - 803.07 | - 823.64 | - 793.45 | -1 204.55 |
| Other operating expenses | -1.10 | ||||
| Total depreciation | -5.00 | -4.58 | |||
| EBIT | 181.27 | 86.79 | 124.97 | 131.33 | 79.31 |
| Other financial income | 0.68 | 7.79 | 14.78 | 14.95 | |
| Other financial expenses | -0.94 | -0.90 | -2.63 | -0.64 | -3.25 |
| Pre-tax profit | 181.01 | 85.90 | 130.12 | 145.46 | 91.01 |
| Income taxes | 41.75 | -4.90 | -35.11 | -31.60 | -22.19 |
| Net earnings | 222.76 | 81.00 | 95.01 | 113.86 | 68.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4.58 | ||||
| Tangible assets total | 4.58 | ||||
| Investments total | |||||
| Non-current other receivables | 13.95 | 13.95 | 13.95 | 19.80 | 19.87 |
| Long term receivables total | 13.95 | 13.95 | 13.95 | 19.80 | 19.87 |
| Inventories total | |||||
| Current trade debtors | 15.67 | 253.94 | 346.03 | 438.96 | 406.11 |
| Prepayments and accrued income | 8.76 | 33.78 | 45.95 | 41.33 | 15.80 |
| Current other receivables | 629.70 | 425.00 | 150.00 | 0.99 | 1.08 |
| Current deferred tax assets | 56.23 | ||||
| Short term receivables total | 710.36 | 712.72 | 541.99 | 481.28 | 422.99 |
| Other current investments | 71.44 | 25.60 | 90.37 | ||
| Cash and bank deposits | 1 604.16 | 2 351.29 | 1 932.01 | 2 180.44 | |
| Cash and cash equivalents | 1 604.16 | 2 422.73 | 1 957.61 | 2 270.81 | |
| Balance sheet total (assets) | 728.89 | 2 330.83 | 2 978.67 | 2 458.69 | 2 713.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 65.00 | 114.40 | 117.80 | 61.00 |
| Retained earnings | -92.57 | -25.92 | -59.32 | -82.11 | -29.25 |
| Profit of the financial year | 222.76 | 81.00 | 95.01 | 113.86 | 68.82 |
| Shareholders equity total | 355.19 | 245.08 | 275.09 | 274.55 | 225.57 |
| Provisions | 42.76 | 77.91 | 79.77 | 60.76 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.18 | 1.57 | |||
| Current trade creditors | 108.11 | 91.00 | 91.10 | 16.50 | 19.94 |
| Short-term deferred tax liabilities | 0.14 | 31.79 | 41.91 | ||
| Other non-interest bearing current liabilities | 264.41 | 1 950.28 | 2 534.57 | 2 056.08 | 2 365.48 |
| Current liabilities total | 373.70 | 2 042.99 | 2 625.66 | 2 104.37 | 2 427.33 |
| Balance sheet total (liabilities) | 728.89 | 2 330.83 | 2 978.67 | 2 458.69 | 2 713.67 |
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.