TANDLÆGERNE VENGE ApS
CVR number: 11808174
Rødovrevej 406, 2610 Rødovre
kontakt@vengetand.dk
tel: 36704556
www.vengetand.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 675.29 | 3 874.49 | 4 198.55 | 4 266.94 | 4 908.18 |
| Employee benefit expenses | -3 944.87 | -2 859.63 | -3 031.39 | -3 693.06 | -3 888.67 |
| Other operating expenses | -12.40 | -84.41 | |||
| Total depreciation | - 116.82 | - 130.91 | - 146.88 | - 125.76 | - 123.65 |
| EBIT | 613.60 | 883.94 | 1 020.28 | 435.73 | 811.46 |
| Other financial income | 14.33 | 12.53 | 7.80 | 8.38 | 16.40 |
| Other financial expenses | -24.15 | -21.94 | -39.06 | -38.27 | -24.55 |
| Pre-tax profit | 603.78 | 874.53 | 989.03 | 405.84 | 803.31 |
| Income taxes | - 135.12 | - 193.81 | - 217.35 | -88.88 | - 176.86 |
| Net earnings | 468.67 | 680.71 | 771.67 | 316.95 | 626.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 125.01 | 483.90 | 465.45 | 339.69 | 216.05 |
| Tangible assets total | 125.01 | 483.90 | 465.45 | 339.69 | 216.05 |
| Other receivables | 16.50 | 16.50 | 16.50 | 16.50 | 16.50 |
| Investments total | 16.50 | 16.50 | 16.50 | 16.50 | 16.50 |
| Long term receivables total | |||||
| Finished products/goods | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Inventories total | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Current trade debtors | 298.82 | 206.19 | 173.13 | 182.91 | 324.95 |
| Current other receivables | 57.06 | 74.01 | 66.75 | 112.81 | |
| Current deferred tax assets | 161.99 | 152.23 | 148.55 | 149.23 | 156.19 |
| Short term receivables total | 517.87 | 358.42 | 395.69 | 398.89 | 593.95 |
| Cash and bank deposits | 2 507.68 | 2 589.54 | 2 697.23 | 2 001.30 | 1 725.60 |
| Cash and cash equivalents | 2 507.68 | 2 589.54 | 2 697.23 | 2 001.30 | 1 725.60 |
| Balance sheet total (assets) | 3 207.07 | 3 488.36 | 3 614.86 | 2 796.38 | 2 592.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 200.00 | 1 000.00 | 500.00 | 625.00 | |
| Retained earnings | 963.62 | 232.28 | -87.00 | 184.67 | - 123.38 |
| Profit of the financial year | 468.67 | 680.71 | 771.67 | 316.95 | 626.45 |
| Shareholders equity total | 1 557.28 | 2 238.00 | 1 809.67 | 1 126.62 | 1 253.07 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 15.87 | 19.04 | |||
| Current trade creditors | 45.49 | 62.99 | 88.52 | 156.26 | 77.09 |
| Current owed to group member | 797.09 | 238.52 | 995.60 | 839.13 | 393.81 |
| Short-term deferred tax liabilities | 145.32 | 184.05 | 213.68 | 89.56 | 183.82 |
| Other non-interest bearing current liabilities | 661.88 | 764.79 | 507.39 | 568.93 | 665.25 |
| Current liabilities total | 1 649.78 | 1 250.36 | 1 805.20 | 1 669.76 | 1 339.02 |
| Balance sheet total (liabilities) | 3 207.07 | 3 488.36 | 3 614.86 | 2 796.38 | 2 592.10 |
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.