NORDIC LAW GROUP ApS
CVR number: 28983204
Pilestræde 45, 1112 København K
ns@nordiclawgroup.com
tel: 70277321
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 720.42 | 663.64 | 647.66 | 578.29 | 594.57 |
| Employee benefit expenses | - 674.41 | - 632.43 | - 543.93 | - 578.01 | - 521.69 |
| Total depreciation | -13.45 | -13.45 | -5.68 | ||
| EBIT | 32.57 | 17.76 | 98.06 | 0.28 | 72.88 |
| Other financial income | 6.49 | 0.06 | |||
| Other financial expenses | -4.97 | -7.99 | -6.81 | -5.86 | -1.22 |
| Net income from associates (fin.) | 25.79 | 2.04 | 2.73 | -13.97 | 0.05 |
| Pre-tax profit | 59.88 | 11.81 | 94.04 | -19.54 | 71.71 |
| Income taxes | -32.96 | -0.02 | -21.52 | -18.74 | |
| Net earnings | 26.91 | 11.79 | 72.52 | -19.54 | 52.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Intangible assets total | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Machinery and equipment | 19.13 | 5.68 | |||
| Tangible assets total | 19.13 | 5.68 | |||
| Holdings in group member companies | 204.11 | 206.16 | 208.89 | 194.92 | 194.98 |
| Other receivables | 0.00 | ||||
| Investments total | 204.11 | 206.16 | 208.89 | 194.93 | 194.98 |
| Non-current other receivables | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Long term receivables total | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Inventories total | |||||
| Current trade debtors | 171.88 | 181.78 | 170.19 | 152.72 | 121.44 |
| Current amounts owed by group member comp. | 0.29 | 5.30 | 5.30 | 2.09 | 2.09 |
| Current other receivables | -0.00 | -0.00 | 0.00 | ||
| Current deferred tax assets | 21.73 | 16.70 | 0.00 | ||
| Short term receivables total | 193.90 | 203.78 | 175.49 | 154.81 | 123.53 |
| Cash and bank deposits | 369.16 | 465.12 | 348.52 | 862.76 | 221.05 |
| Cash and cash equivalents | 369.16 | 465.12 | 348.52 | 862.76 | 221.05 |
| Balance sheet total (assets) | 1 550.31 | 1 644.74 | 1 496.90 | 1 976.49 | 1 303.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 78.11 | 80.16 | 82.89 | 68.92 | 68.98 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | |
| Retained earnings | 1 022.01 | 990.38 | 942.24 | 969.83 | 889.23 |
| Profit of the financial year | 26.91 | 11.79 | 72.52 | -19.54 | 52.96 |
| Shareholders equity total | 1 252.04 | 1 263.83 | 1 279.85 | 1 203.11 | 1 197.17 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 23.99 | 96.54 | 26.28 | 35.73 | |
| Current trade creditors | 0.41 | ||||
| Short-term deferred tax liabilities | 4.82 | 18.74 | |||
| Other non-interest bearing current liabilities | 298.27 | 356.91 | 115.69 | 747.10 | 51.50 |
| Current liabilities total | 298.27 | 380.90 | 217.05 | 773.38 | 106.39 |
| Balance sheet total (liabilities) | 1 550.31 | 1 644.74 | 1 496.90 | 1 976.49 | 1 303.56 |
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.