VES ADVOKATER ADVOKATAKTIESELSKAB
CVR number: 15247630
Højvangsvej 24, 2600 Glostrup
tel: 43960640
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 757.30 | 10 906.84 | 8 720.53 | 9 644.48 | 8 146.60 |
| Employee benefit expenses | -7 491.57 | -7 916.80 | -6 392.94 | -6 027.06 | -7 192.12 |
| Total depreciation | -41.89 | -41.89 | -31.99 | -10.42 | |
| EBIT | 3 223.84 | 2 948.15 | 2 295.60 | 3 607.00 | 954.49 |
| Other financial income | 0.01 | 0.13 | 0.03 | 9.08 | 63.68 |
| Other financial expenses | -20.95 | -39.45 | -45.09 | -74.04 | -25.58 |
| Pre-tax profit | 3 202.89 | 2 908.83 | 2 250.54 | 3 542.04 | 992.59 |
| Income taxes | -1 442.48 | - 648.80 | - 510.01 | - 788.54 | - 231.35 |
| Net earnings | 1 760.41 | 2 260.03 | 1 740.53 | 2 753.50 | 761.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 84.30 | 42.41 | 10.42 | ||
| Tangible assets total | 84.30 | 42.41 | 10.42 | ||
| Other receivables | 90.00 | 90.00 | 90.00 | 90.00 | 78.95 |
| Investments total | 90.00 | 90.00 | 90.00 | 90.00 | 78.95 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5 373.99 | 2 013.13 | 1 758.02 | 874.84 | 1 310.44 |
| Prepayments and accrued income | 95.61 | 30.94 | 37.85 | 45.57 | 126.22 |
| Current other receivables | 5.56 | 37.98 | 138.77 | 227.49 | 11.05 |
| Current deferred tax assets | 32.37 | 47.93 | 22.65 | ||
| Short term receivables total | 5 475.17 | 2 114.41 | 1 982.56 | 1 147.90 | 1 470.37 |
| Cash and bank deposits | 47.77 | 3 588.90 | 3 112.80 | 4 521.62 | 2 275.52 |
| Cash and cash equivalents | 47.77 | 3 588.90 | 3 112.80 | 4 521.62 | 2 275.52 |
| Balance sheet total (assets) | 5 697.24 | 5 835.72 | 5 195.78 | 5 759.52 | 3 824.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 572.94 | 2 260.03 | 1 928.00 | 2 753.50 | 761.24 |
| Retained earnings | -1 572.94 | -2 072.55 | -1 740.53 | -2 753.50 | - 761.24 |
| Profit of the financial year | 1 760.41 | 2 260.03 | 1 740.53 | 2 753.50 | 761.24 |
| Shareholders equity total | 2 260.41 | 2 947.50 | 2 428.00 | 3 253.50 | 1 261.24 |
| Provisions | 21.14 | 2.31 | 0.25 | 2.25 | 21.93 |
| Non-current other liabilities | 132.60 | 362.16 | 322.93 | ||
| Non-current liabilities total | 132.60 | 362.16 | 322.93 | ||
| Current loans from credit institutions | 406.02 | ||||
| Short-term deferred tax liabilities | 58.14 | 136.41 | |||
| Other non-interest bearing current liabilities | 2 818.94 | 2 523.76 | 2 444.61 | 2 367.36 | 2 541.65 |
| Current liabilities total | 3 283.09 | 2 523.76 | 2 444.61 | 2 503.78 | 2 541.65 |
| Balance sheet total (liabilities) | 5 697.24 | 5 835.72 | 5 195.78 | 5 759.52 | 3 824.83 |
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.