Dansk Omsorgspleje ApS — Credit Rating and Financial Key Figures
CVR number: 42092630
Frederiksborgvej 14, 3200 Helsinge
kontakt@danskomsorgspleje.dk
tel: 30200050
www.danskomsorgspleje.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 052.28 | 10 150.57 | 14 184.24 |
Employee benefit expenses | - 746.66 | -4 719.16 | -6 868.53 |
Other operating expenses | -86.61 | ||
Total depreciation | -0.92 | -26.05 | -66.58 |
EBIT | 304.70 | 5 405.37 | 7 162.52 |
Other financial expenses | -3.10 | -11.00 | -55.35 |
Pre-tax profit | 301.60 | 5 394.36 | 7 107.17 |
Income taxes | -67.19 | -1 199.12 | -1 623.38 |
Net earnings | 234.41 | 4 195.24 | 5 483.79 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 286.27 | 168.67 | |
Tangible assets total | 286.27 | 168.67 | |
Other receivables | 116.66 | ||
Investments total | 116.66 | ||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 0.54 | 1 146.75 | 1 462.98 |
Prepayments and accrued income | 81.67 | 75.59 | |
Current other receivables | 19.61 | 12.09 | 55.33 |
Current deferred tax assets | 89.54 | ||
Short term receivables total | 20.15 | 1 240.51 | 1 683.44 |
Cash and bank deposits | 449.98 | 5 223.11 | 7 158.78 |
Cash and cash equivalents | 449.98 | 5 223.11 | 7 158.78 |
Balance sheet total (assets) | 586.79 | 6 749.89 | 9 010.89 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 114.40 | 117.80 | 3 100.00 |
Other reserves | -3 100.00 | ||
Retained earnings | - 114.40 | 2.21 | 1 097.45 |
Profit of the financial year | 234.41 | 4 195.24 | 5 483.79 |
Shareholders equity total | 274.41 | 4 355.25 | 6 621.24 |
Provisions | 11.05 | 1.26 | |
Non-current liabilities total | |||
Current trade creditors | 0.12 | 191.61 | |
Current owed to participating | 3.78 | 9.72 | |
Short-term deferred tax liabilities | 67.19 | 1 188.08 | |
Other non-interest bearing current liabilities | 245.07 | 1 191.74 | 2 187.07 |
Current liabilities total | 312.39 | 2 383.59 | 2 388.39 |
Balance sheet total (liabilities) | 586.79 | 6 749.89 | 9 010.89 |
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.