Tandlægeselskabet Tandlægen.dk - Ikast ApS
CVR number: 41904240
Strøget 12 A, 7430 Ikast
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 12 810.51 | 13 017.89 | 14 116.68 |
Employee benefit expenses | -12 827.96 | -11 211.26 | -12 149.78 |
EBIT | -17.45 | 1 806.63 | 1 966.90 |
Other financial income | 1.96 | 100.77 | |
Other financial expenses | -36.86 | -20.80 | -20.68 |
Pre-tax profit | -54.32 | 1 787.79 | 2 046.98 |
Income taxes | 10.22 | - 407.95 | - 429.58 |
Net earnings | -44.09 | 1 379.84 | 1 617.40 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 106.97 | 110.38 | 122.72 |
Investments total | 106.97 | 110.38 | 122.72 |
Long term receivables total | |||
Raw materials and consumables | 145.90 | 109.70 | 140.85 |
Inventories total | 145.90 | 109.70 | 140.85 |
Current trade debtors | 659.52 | 329.22 | 461.91 |
Current amounts owed by group member comp. | 3 360.72 | ||
Prepayments and accrued income | 57.36 | 19.62 | 22.86 |
Current other receivables | 1 161.09 | 562.58 | 190.02 |
Current deferred tax assets | 10.22 | 10.10 | |
Short term receivables total | 1 888.19 | 921.53 | 4 035.51 |
Cash and bank deposits | 778.46 | 2 825.09 | 711.97 |
Cash and cash equivalents | 778.46 | 2 825.09 | 711.97 |
Balance sheet total (assets) | 2 919.52 | 3 966.70 | 5 011.05 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 |
Shares repurchased | 1 335.74 | 1 617.40 | |
Retained earnings | -1 379.84 | -1 617.40 | |
Profit of the financial year | -44.09 | 1 379.84 | 1 617.40 |
Shareholders equity total | 35.91 | 1 415.74 | 1 697.40 |
Non-current loans from credit institutions | 452.07 | 463.03 | 483.29 |
Non-current liabilities total | 452.07 | 463.03 | 483.29 |
Current loans from credit institutions | 0.84 | 0.06 | 0.61 |
Advances received | 34.19 | 45.30 | 102.75 |
Current trade creditors | 292.95 | 275.17 | 217.32 |
Current owed to group member | 266.29 | ||
Short-term deferred tax liabilities | 407.84 | 828.48 | |
Other non-interest bearing current liabilities | 1 837.27 | 1 359.56 | 1 681.19 |
Current liabilities total | 2 431.55 | 2 087.93 | 2 830.36 |
Balance sheet total (liabilities) | 2 919.52 | 3 966.70 | 5 011.05 |
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.