Advokat Mette Krog ApS
CVR number: 41740485
Hovedgaden 56 F, 4140 Borup
mette@advokatmettekrog.dk
tel: 53709019
advokatmettekrog.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 140.04 | 1 482.62 | 1 973.67 |
| Employee benefit expenses | - 714.79 | -1 229.68 | -1 300.13 |
| Total depreciation | -40.00 | ||
| EBIT | 425.24 | 252.95 | 633.53 |
| Other financial income | 0.22 | 0.10 | 1.92 |
| Other financial expenses | -13.46 | -18.82 | -5.09 |
| Pre-tax profit | 412.00 | 234.23 | 630.36 |
| Income taxes | -95.42 | -54.77 | - 144.75 |
| Net earnings | 316.58 | 179.46 | 485.62 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 120.00 | ||
| Tangible assets total | 120.00 | ||
| Other receivables | 24.00 | 24.00 | 24.00 |
| Investments total | 24.00 | 24.00 | 24.00 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 91.49 | 35.80 | 100.82 |
| Current other receivables | 1.78 | 13.84 | 14.86 |
| Short term receivables total | 93.26 | 49.64 | 115.68 |
| Cash and bank deposits | 482.12 | 318.85 | 952.79 |
| Cash and cash equivalents | 482.12 | 318.85 | 952.79 |
| Balance sheet total (assets) | 599.39 | 392.49 | 1 212.47 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 315.00 | 175.00 | 480.00 |
| Retained earnings | - 315.00 | - 173.42 | - 473.97 |
| Profit of the financial year | 316.58 | 179.46 | 485.62 |
| Shareholders equity total | 356.58 | 221.03 | 531.65 |
| Non-current liabilities total | |||
| Current trade creditors | 2.45 | 1.42 | 5.66 |
| Short-term deferred tax liabilities | 95.42 | 54.77 | 175.62 |
| Other non-interest bearing current liabilities | 144.94 | 115.26 | 499.54 |
| Current liabilities total | 242.81 | 171.46 | 680.82 |
| Balance sheet total (liabilities) | 599.39 | 392.49 | 1 212.47 |
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.