Tandlæge Mette Winther Holding ApS
CVR number: 37600733
Lindbjerg 1, 6200 Aabenraa
mettewinb@gmail.com
tel: 74621430
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 900.60 | 1 962.44 | 2 184.31 | 2 091.51 | 2 219.50 |
| Employee benefit expenses | - 706.12 | - 472.13 | - 843.79 | - 636.86 | - 638.34 |
| Other operating expenses | -7.40 | -11.42 | |||
| Total depreciation | - 165.67 | - 133.16 | - 133.18 | - 145.04 | - 115.34 |
| EBIT | 1 028.81 | 1 349.75 | 1 207.35 | 1 298.20 | 1 465.81 |
| Other financial income | 139.53 | 57.17 | 118.47 | 27.09 | 106.56 |
| Other financial expenses | -0.93 | -1.83 | -1.75 | - 159.31 | |
| Net income from associates (fin.) | - 803.26 | - 819.34 | - 850.94 | -1 004.04 | -1 001.01 |
| Pre-tax profit | 364.15 | 585.75 | 473.12 | 161.94 | 571.36 |
| Income taxes | -80.31 | - 129.10 | - 104.56 | -35.50 | - 125.89 |
| Net earnings | 283.84 | 456.66 | 368.56 | 126.43 | 445.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 192.86 | 128.57 | 64.29 | ||
| Intangible assets total | 192.86 | 128.57 | 64.29 | ||
| Machinery and equipment | 288.73 | 297.45 | 228.56 | 532.51 | 40.48 |
| Tangible assets total | 288.73 | 297.45 | 228.56 | 532.51 | 40.48 |
| Participating interests | 45.92 | 3.90 | |||
| Investments total | 45.92 | 3.90 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 30.32 | 39.46 | 44.68 | 39.79 | 42.13 |
| Current deferred tax assets | 32.24 | 73.07 | |||
| Short term receivables total | 62.56 | 39.46 | 44.68 | 112.86 | 42.13 |
| Other current investments | 767.09 | 814.03 | 929.64 | 780.91 | 879.12 |
| Cash and bank deposits | 533.38 | 941.09 | 1 064.75 | 812.62 | 1 693.13 |
| Cash and cash equivalents | 1 300.47 | 1 755.12 | 1 994.38 | 1 593.54 | 2 572.25 |
| Balance sheet total (assets) | 1 844.61 | 2 220.61 | 2 331.91 | 2 284.83 | 2 658.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 134.95 | 1 305.79 | 1 648.05 | 1 898.81 | 1 903.24 |
| Profit of the financial year | 283.84 | 456.66 | 368.56 | 126.43 | 445.47 |
| Shareholders equity total | 1 579.39 | 1 925.45 | 2 181.01 | 2 193.04 | 2 520.71 |
| Provisions | 117.00 | 142.78 | 45.43 | 24.00 | 2.27 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 39.11 | 18.80 | 21.64 | ||
| Other non-interest bearing current liabilities | 148.22 | 113.28 | 86.66 | 67.79 | 114.14 |
| Current liabilities total | 148.22 | 152.39 | 105.47 | 67.79 | 135.79 |
| Balance sheet total (liabilities) | 1 844.61 | 2 220.61 | 2 331.91 | 2 284.83 | 2 658.76 |
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.