Lægeklinikken Hørsholm ApS — Credit Rating and Financial Key Figures
CVR number: 41187409
Hovedgaden 49, 2970 Hørsholm
www.Laserklinikken.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 604.80 | 1 630.18 | 1 207.83 | 1 294.82 |
| Employee benefit expenses | - 318.40 | -1 014.42 | -1 113.29 | -1 212.52 |
| Total depreciation | -57.54 | -57.54 | -49.45 | |
| EBIT | 228.86 | 558.23 | 45.08 | 82.30 |
| Other financial income | 5.81 | 18.97 | 32.72 | 18.82 |
| Other financial expenses | -18.83 | -37.03 | -36.37 | -50.74 |
| Pre-tax profit | 215.85 | 540.16 | 41.43 | 50.37 |
| Income taxes | -47.48 | - 123.48 | -10.34 | -15.04 |
| Net earnings | 168.38 | 416.69 | 31.09 | 35.34 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 13.00 | 13.00 | 13.00 | 13.00 |
| Machinery and equipment | 106.99 | 49.45 | ||
| Tangible assets total | 119.99 | 62.45 | 13.00 | 13.00 |
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 314.88 | 332.24 | 380.40 | 189.83 |
| Inventories total | 314.88 | 332.24 | 380.40 | 189.83 |
| Current trade debtors | 29.05 | 170.51 | 211.89 | 266.70 |
| Current amounts owed by group member comp. | 623.43 | 721.58 | 348.29 | 688.27 |
| Current other receivables | 23.35 | 42.23 | 11.37 | 13.67 |
| Current deferred tax assets | 3.04 | 8.34 | 13.55 | 9.16 |
| Short term receivables total | 678.87 | 942.66 | 585.10 | 977.81 |
| Cash and bank deposits | 334.07 | 375.75 | 323.37 | 435.41 |
| Cash and cash equivalents | 334.07 | 375.75 | 323.37 | 435.41 |
| Balance sheet total (assets) | 1 447.80 | 1 713.10 | 1 301.87 | 1 616.05 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 168.38 | 585.06 | 616.15 | |
| Profit of the financial year | 168.38 | 416.69 | 31.09 | 35.34 |
| Shareholders equity total | 208.38 | 625.06 | 656.15 | 691.49 |
| Non-current other liabilities | 425.92 | 434.52 | ||
| Non-current liabilities total | 425.92 | 434.52 | ||
| Current loans from credit institutions | 0.20 | 0.52 | ||
| Current trade creditors | 104.39 | 76.50 | 184.50 | |
| Current owed to group member | 124.46 | |||
| Short-term deferred tax liabilities | 50.51 | 134.30 | 15.55 | 10.65 |
| Other non-interest bearing current liabilities | 658.61 | 519.21 | 553.47 | 604.44 |
| Current liabilities total | 813.50 | 653.51 | 645.72 | 924.56 |
| Balance sheet total (liabilities) | 1 447.80 | 1 713.10 | 1 301.87 | 1 616.05 |
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.