AMAGERBROKLINIKKEN ApS
CVR number: 34617546
Amagerbrogade 65, 2300 København S
amagerbroklinikken@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 444.93 | 487.14 | 473.80 | 505.89 | 516.01 |
| Total depreciation | -21.11 | -21.11 | -21.11 | -21.11 | -21.11 |
| EBIT | 423.82 | 466.03 | 452.69 | 484.78 | 494.90 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -73.96 | -70.82 | -66.18 | -61.30 | -55.93 |
| Pre-tax profit | 349.86 | 395.21 | 386.50 | 423.48 | 439.02 |
| Income taxes | -79.37 | -89.74 | -87.88 | -95.95 | -99.40 |
| Net earnings | 270.49 | 305.47 | 298.62 | 327.53 | 339.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 907.88 | 4 886.76 | 4 865.65 | 4 844.54 | 4 823.43 |
| Tangible assets total | 4 907.88 | 4 886.76 | 4 865.65 | 4 844.54 | 4 823.43 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.03 | 0.31 | |||
| Short term receivables total | 0.03 | 0.31 | |||
| Cash and bank deposits | 60.85 | 135.66 | 184.72 | 285.97 | 339.97 |
| Cash and cash equivalents | 60.85 | 135.66 | 184.72 | 285.97 | 339.97 |
| Balance sheet total (assets) | 4 968.76 | 5 022.42 | 5 050.37 | 5 130.51 | 5 163.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Retained earnings | 660.00 | 930.49 | 1 235.96 | 1 534.58 | 1 862.12 |
| Profit of the financial year | 270.49 | 305.47 | 298.62 | 327.53 | 339.62 |
| Shareholders equity total | 1 020.49 | 1 325.96 | 1 624.58 | 1 952.12 | 2 291.74 |
| Non-current loans from credit institutions | 3 468.73 | 3 206.55 | 2 936.75 | 2 666.28 | 2 393.27 |
| Non-current other liabilities | 133.43 | 133.43 | 133.43 | 133.43 | 133.43 |
| Non-current liabilities total | 3 602.16 | 3 339.98 | 3 070.18 | 2 799.71 | 2 526.70 |
| Current loans from credit institutions | 262.00 | 262.00 | 267.00 | 270.00 | 272.86 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 15.73 | 15.73 | 15.73 | ||
| Short-term deferred tax liabilities | 53.37 | 63.74 | 57.88 | 59.95 | 57.40 |
| Other non-interest bearing current liabilities | 0.01 | 33.73 | |||
| Current liabilities total | 346.11 | 356.48 | 355.61 | 378.68 | 345.26 |
| Balance sheet total (liabilities) | 4 968.76 | 5 022.42 | 5 050.37 | 5 130.51 | 5 163.70 |
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.