Loeven Advokatpartnerselskab
CVR number: 37349674
Frederiksgade 19, 1265 København K
info@loevenlaw.dk
tel: 70605026
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 249.93 | 14 042.30 | 19 151.90 | 22 736.34 | 19 148.88 |
| Employee benefit expenses | -7 110.49 | -6 316.86 | -5 018.55 | -8 036.74 | -8 602.49 |
| Total depreciation | - 120.74 | - 100.80 | -36.64 | - 295.50 | - 560.62 |
| EBIT | 5 018.69 | 7 624.64 | 14 096.71 | 14 404.10 | 9 985.77 |
| Other financial income | 8.13 | 3.19 | 9.16 | 21.22 | 363.95 |
| Other financial expenses | - 271.61 | - 295.87 | - 619.22 | - 376.28 | - 379.63 |
| Pre-tax profit | 4 755.21 | 7 331.95 | 13 486.64 | 14 049.04 | 9 970.08 |
| Net earnings | 4 755.21 | 7 331.95 | 13 486.64 | 14 049.04 | 9 970.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 145.40 | 44.60 | 7.96 | 2 486.55 | 1 967.90 |
| Tangible assets total | 145.40 | 44.60 | 7.96 | 2 486.55 | 1 967.90 |
| Other non-current investments | - 626.25 | ||||
| Investments total | - 626.25 | ||||
| Non-current other receivables | 626.25 | ||||
| Long term receivables total | 626.25 | ||||
| Inventories total | |||||
| Current trade debtors | 4 128.45 | 3 833.95 | 6 288.48 | 14 718.46 | 14 179.72 |
| Prepayments and accrued income | 112.19 | 82.98 | 202.38 | 216.75 | 325.43 |
| Current other receivables | 868.27 | 3 774.94 | 8 628.88 | 7 791.57 | 4 711.95 |
| Short term receivables total | 5 108.91 | 7 691.88 | 15 119.74 | 22 726.77 | 19 217.10 |
| Cash and bank deposits | 5 736.31 | 6 413.31 | 5 943.67 | 809.65 | 1 326.07 |
| Cash and cash equivalents | 5 736.31 | 6 413.31 | 5 943.67 | 809.65 | 1 326.07 |
| Balance sheet total (assets) | 10 990.61 | 14 149.79 | 21 071.36 | 26 022.96 | 22 511.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 835.00 | 1 169.00 | 1 670.00 | 1 670.00 |
| Shares repurchased | 4 755.21 | 7 331.95 | 13 486.64 | 14 049.04 | 9 636.08 |
| Other reserves | 375.75 | 626.25 | 876.75 | 1 252.50 | 1 002.00 |
| Retained earnings | -5 130.96 | -7 958.20 | -14 363.40 | -15 301.54 | -10 972.08 |
| Profit of the financial year | 4 755.21 | 7 331.95 | 13 486.64 | 14 049.04 | 9 970.08 |
| Shareholders equity total | 5 256.21 | 8 166.95 | 14 655.65 | 15 719.04 | 11 306.08 |
| Capital loans | 2 230.73 | 2 793.75 | 3 926.71 | 5 162.50 | 4 952.45 |
| Non-current other liabilities | 131.76 | 1 500.00 | 1 350.00 | ||
| Non-current liabilities total | 2 362.48 | 2 793.75 | 3 926.71 | 6 662.50 | 6 302.45 |
| Current loans from credit institutions | 0.30 | 500.00 | 450.00 | ||
| Current trade creditors | 503.64 | 483.80 | 617.49 | 422.87 | 878.05 |
| Current owed to group member | 50.33 | 84.33 | 118.33 | 185.25 | 206.31 |
| Other non-interest bearing current liabilities | 2 817.64 | 2 620.95 | 1 753.18 | 2 533.31 | 3 368.19 |
| Current liabilities total | 3 371.92 | 3 189.09 | 2 489.01 | 3 641.43 | 4 902.54 |
| Balance sheet total (liabilities) | 10 990.61 | 14 149.79 | 21 071.36 | 26 022.96 | 22 511.07 |
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.