TANDLÆGERNE VIBORGVEJ 113 ApS
CVR number: 35397280
Viborgvej 113, Hasle 8210 Aarhus V
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 181.16 | 4 257.80 | 4 178.01 | 4 480.15 | 4 309.84 |
| Employee benefit expenses | -3 335.79 | -3 301.94 | -3 348.70 | -3 766.07 | -3 374.46 |
| Other operating expenses | -9.50 | ||||
| Total depreciation | - 294.69 | - 306.78 | - 346.71 | - 379.35 | - 287.15 |
| EBIT | 550.68 | 649.07 | 473.11 | 334.72 | 648.22 |
| Other financial income | 2.92 | 10.54 | 11.01 | 9.40 | 3.10 |
| Other financial expenses | - 125.49 | - 107.79 | -56.01 | -52.30 | -25.05 |
| Pre-tax profit | 428.11 | 551.82 | 428.11 | 291.83 | 626.27 |
| Income taxes | -94.22 | - 121.54 | -89.75 | -61.02 | - 135.82 |
| Net earnings | 333.89 | 430.28 | 338.36 | 230.81 | 490.45 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 1 439.18 | 1 327.76 | 1 216.34 | 1 104.92 | 993.50 |
| Intangible assets total | 1 439.18 | 1 327.76 | 1 216.34 | 1 104.92 | 993.50 |
| Machinery and equipment | 672.03 | 476.66 | 761.32 | 570.21 | 680.75 |
| Tangible assets total | 672.03 | 476.66 | 761.32 | 570.21 | 680.75 |
| Other receivables | 22.90 | 22.90 | 22.90 | 22.90 | 22.90 |
| Investments total | 22.90 | 22.90 | 22.90 | 22.90 | 22.90 |
| Long term receivables total | |||||
| Raw materials and consumables | 60.00 | 60.00 | 60.00 | 60.00 | |
| Finished products/goods | 60.00 | ||||
| Inventories total | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Current trade debtors | 339.68 | 264.32 | 352.54 | 263.00 | 232.40 |
| Prepayments and accrued income | 35.76 | ||||
| Current other receivables | 25.10 | 13.77 | 30.28 | 58.56 | 28.28 |
| Short term receivables total | 400.54 | 278.09 | 382.83 | 321.56 | 260.68 |
| Cash and bank deposits | 551.28 | 624.03 | 188.23 | 193.32 | 414.00 |
| Cash and cash equivalents | 551.28 | 624.03 | 188.23 | 193.32 | 414.00 |
| Balance sheet total (assets) | 3 145.92 | 2 789.45 | 2 631.62 | 2 272.92 | 2 431.83 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 400.00 | 400.00 | 122.00 |
| Retained earnings | 310.57 | 531.46 | 561.74 | 500.10 | 608.90 |
| Profit of the financial year | 333.89 | 430.28 | 338.36 | 230.81 | 490.45 |
| Shareholders equity total | 835.06 | 1 154.74 | 1 380.10 | 1 210.90 | 1 301.35 |
| Provisions | 368.86 | 325.27 | 295.52 | 251.18 | 233.09 |
| Non-current other liabilities | 125.80 | ||||
| Non-current liabilities total | 125.80 | ||||
| Advances received | 10.56 | 9.10 | 4.79 | 4.79 | 11.53 |
| Current trade creditors | 171.38 | 118.00 | 144.50 | 212.55 | 181.72 |
| Short-term deferred tax liabilities | 18.26 | 164.89 | 118.34 | 90.16 | 204.10 |
| Other non-interest bearing current liabilities | 1 741.81 | 1 017.45 | 688.38 | 503.34 | 500.04 |
| Current liabilities total | 1 942.00 | 1 309.44 | 956.00 | 810.84 | 897.39 |
| Balance sheet total (liabilities) | 3 271.72 | 2 789.45 | 2 631.62 | 2 272.92 | 2 431.83 |
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.