LASERMEDICAL ApS — Credit Rating and Financial Key Figures
CVR number: 31939151
Hovedgaden 49, 2970 Hørsholm
peter@lasermedical.dk
tel: 70251205
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 670.54 | 2 580.39 | 2 959.45 | 2 346.86 | 2 714.11 |
| Employee benefit expenses | -3 769.80 | -3 321.56 | -2 417.74 | -2 245.63 | -2 770.95 |
| Total depreciation | - 448.03 | - 386.52 | - 318.74 | - 266.16 | - 188.70 |
| EBIT | 452.72 | -1 127.69 | 222.96 | - 164.93 | - 245.55 |
| Other financial income | 11.60 | 10.39 | 11.91 | 4.05 | |
| Other financial expenses | -84.89 | -89.09 | -80.26 | -80.85 | -41.84 |
| Pre-tax profit | 367.83 | -1 205.17 | 153.09 | - 233.87 | - 283.34 |
| Income taxes | -86.78 | 256.83 | -36.91 | 46.94 | -19.69 |
| Net earnings | 281.04 | - 948.34 | 116.18 | - 186.93 | - 303.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 468.48 | 1 266.78 | 1 078.08 | 889.38 | 700.68 |
| Machinery and equipment | 569.84 | 207.50 | 77.46 | ||
| Tangible assets total | 2 038.32 | 1 474.28 | 1 155.53 | 889.38 | 700.68 |
| Other receivables | 259.00 | 270.70 | 271.31 | 277.37 | 284.77 |
| Investments total | 259.00 | 270.70 | 271.31 | 277.37 | 284.77 |
| Non-curr. owed by group member comp. | 425.92 | 434.52 | |||
| Long term receivables total | 425.92 | 434.52 | |||
| Finished products/goods | 376.15 | ||||
| Inventories total | 376.15 | ||||
| Current trade debtors | 58.48 | 168.50 | 178.62 | 69.38 | 147.41 |
| Current amounts owed by group member comp. | 1.67 | 43.02 | 56.94 | 229.50 | 161.89 |
| Prepayments and accrued income | 6.10 | ||||
| Current other receivables | 54.96 | 16.35 | 23.30 | ||
| Current deferred tax assets | 210.94 | 126.04 | 58.66 | 24.56 | |
| Short term receivables total | 60.15 | 477.42 | 361.60 | 373.88 | 363.26 |
| Cash and bank deposits | 401.36 | 38.72 | 264.49 | 399.85 | 143.24 |
| Cash and cash equivalents | 401.36 | 38.72 | 264.49 | 399.85 | 143.24 |
| Balance sheet total (assets) | 3 134.97 | 2 687.03 | 2 487.45 | 1 940.47 | 1 491.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 792.81 | 2 073.86 | 1 125.51 | 1 241.69 | 1 054.76 |
| Profit of the financial year | 281.04 | - 948.34 | 116.18 | - 186.93 | - 303.03 |
| Shareholders equity total | 2 198.86 | 1 250.51 | 1 366.69 | 1 179.76 | 876.74 |
| Provisions | 45.89 | ||||
| Non-current loans from credit institutions | 73.43 | ||||
| Non-current liabilities total | 73.43 | ||||
| Current loans from credit institutions | 10.87 | 169.70 | 89.22 | 115.52 | 113.10 |
| Current trade creditors | 103.98 | 188.32 | 98.86 | 95.04 | 137.01 |
| Current owed to group member | 526.98 | 533.45 | 125.29 | ||
| Short-term deferred tax liabilities | 51.12 | ||||
| Other non-interest bearing current liabilities | 724.26 | 478.10 | 399.22 | 424.85 | 365.10 |
| Current liabilities total | 890.23 | 1 363.09 | 1 120.75 | 760.70 | 615.21 |
| Balance sheet total (liabilities) | 3 134.97 | 2 687.03 | 2 487.45 | 1 940.47 | 1 491.95 |
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.