ALLERGOLOGISK INDEKLIMA DIAGNOSTIK ApS
CVR number: 74497411
Dronning Margrethes Vej 63, 8200 Aarhus N
korsgaard@tdcadsl.dk
tel: 20140920
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 649.54 | 105.74 | 141.64 | 204.52 | 342.31 |
| Costs of management | - 179.81 | - 174.52 | - 168.64 | - 176.07 | - 119.23 |
| Costs of distribution | - 115.49 | -7.97 | -0.94 | -7.76 | |
| EBIT | 354.24 | -68.77 | -34.98 | 27.50 | 215.33 |
| Other financial income | 48.07 | 175.84 | 129.84 | 332.65 | 90.84 |
| Other financial expenses | - 334.31 | -0.60 | -2.29 | - 306.14 | |
| Pre-tax profit | 68.00 | 107.06 | 94.27 | 357.85 | 0.03 |
| Income taxes | -3.90 | -22.19 | 21.10 | -78.97 | -0.30 |
| Net earnings | 64.10 | 84.87 | 115.36 | 278.88 | -0.27 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 330.98 | 220.98 | 183.03 | 73.03 | 129.91 |
| Tangible assets total | 330.98 | 220.98 | 183.03 | 73.03 | 129.91 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 98.00 | 53.21 | |||
| Current other receivables | 10.50 | 10.50 | 10.50 | 7.05 | |
| Current deferred tax assets | 206.73 | 185.20 | 211.20 | 223.10 | 259.07 |
| Short term receivables total | 217.23 | 195.70 | 221.70 | 328.15 | 312.28 |
| Other current investments | 1 438.15 | 1 565.30 | 1 690.16 | 2 193.07 | 2 026.87 |
| Cash and bank deposits | 515.25 | 561.27 | 502.15 | 262.42 | 280.00 |
| Cash and cash equivalents | 1 953.40 | 2 126.57 | 2 192.31 | 2 455.49 | 2 306.87 |
| Balance sheet total (assets) | 2 501.61 | 2 543.25 | 2 597.04 | 2 856.67 | 2 749.06 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | 57.20 | 58.90 |
| Retained earnings | 2 241.21 | 2 250.01 | 2 278.38 | 2 294.34 | 2 514.32 |
| Profit of the financial year | 64.10 | 84.87 | 73.16 | 278.88 | -0.27 |
| Shareholders equity total | 2 484.31 | 2 515.18 | 2 533.04 | 2 755.43 | 2 697.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Current owed to participating | 3.80 | ||||
| Short-term deferred tax liabilities | 15.38 | 50.05 | |||
| Other non-interest bearing current liabilities | 1.50 | 0.69 | 52.00 | 39.18 | 39.11 |
| Current liabilities total | 17.30 | 28.07 | 64.00 | 101.24 | 51.11 |
| Balance sheet total (liabilities) | 2 501.61 | 2 543.25 | 2 597.04 | 2 856.67 | 2 749.06 |
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.