Dyrlægegruppen Skjern Å-Videbæk ApS
CVR number: 19003302
Højevej 25 B, Astrup 6900 Skjern
info@dyrlaegegruppen.dk
tel: 97171533
www.dyrlaegegruppen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 006.30 | 6 155.44 | 5 889.77 | 5 693.82 | 6 739.89 |
| Employee benefit expenses | -4 399.27 | -4 569.66 | -4 757.06 | -4 561.11 | -4 502.02 |
| Total depreciation | - 287.32 | - 251.88 | - 247.48 | - 247.48 | - 142.48 |
| EBIT | 1 319.71 | 1 333.90 | 885.24 | 885.24 | 2 095.38 |
| Other financial income | 29.14 | 15.72 | 5.14 | 5.14 | 13.25 |
| Other financial expenses | -12.71 | -10.86 | -12.41 | -12.41 | -15.96 |
| Pre-tax profit | 1 336.15 | 1 338.76 | 877.97 | 877.97 | 2 092.67 |
| Income taxes | - 291.82 | - 302.31 | - 195.66 | - 195.66 | - 467.42 |
| Net earnings | 1 044.33 | 1 036.45 | 682.32 | 682.32 | 1 625.25 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 385.50 | 257.00 | 128.50 | ||
| Intangible assets total | 385.50 | 257.00 | 128.50 | ||
| Buildings | 12.02 | 0.68 | |||
| Machinery and equipment | 334.78 | 351.24 | 178.71 | 178.71 | 152.80 |
| Tangible assets total | 346.80 | 351.92 | 178.71 | 178.71 | 152.80 |
| Other non-current investments | - 128.50 | ||||
| Investments total | - 128.50 | ||||
| Non-current loans receivable | 41.05 | 41.05 | 41.05 | 41.05 | 41.05 |
| Long term receivables total | 41.05 | 41.05 | 41.05 | 41.05 | 41.05 |
| Finished products/goods | 304.16 | 313.52 | 310.91 | 310.91 | 322.28 |
| Inventories total | 304.16 | 313.52 | 310.91 | 310.91 | 322.28 |
| Current trade debtors | 1 314.95 | 1 198.22 | 1 013.41 | 1 013.41 | 1 185.42 |
| Prepayments and accrued income | 72.94 | 149.35 | 67.88 | 67.88 | 35.38 |
| Current other receivables | 13.35 | 54.48 | 40.43 | 40.43 | 13.35 |
| Current deferred tax assets | 52.00 | 40.00 | 114.00 | 114.00 | 133.52 |
| Short term receivables total | 1 453.24 | 1 442.05 | 1 235.72 | 1 235.72 | 1 367.67 |
| Cash and bank deposits | 185.10 | 1 441.26 | |||
| Cash and cash equivalents | 185.10 | 1 441.26 | |||
| Balance sheet total (assets) | 2 530.76 | 2 590.64 | 1 766.39 | 1 766.39 | 3 325.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 700.00 | 600.00 | 400.00 | 1 550.00 | |
| Other reserves | - 400.00 | - 650.00 | |||
| Retained earnings | -1 038.07 | - 993.74 | - 380.93 | - 380.93 | -1 248.61 |
| Profit of the financial year | 1 044.33 | 1 036.45 | 682.32 | 682.32 | 1 625.25 |
| Shareholders equity total | 1 206.26 | 1 142.71 | 801.39 | 801.39 | 1 776.64 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 66.52 | 117.21 | 117.21 | ||
| Current trade creditors | 339.85 | 185.97 | 185.97 | 314.90 | |
| Short-term deferred tax liabilities | 333.82 | 183.31 | 130.70 | 130.70 | 442.59 |
| Other non-interest bearing current liabilities | 584.31 | 1 264.63 | 531.13 | 531.13 | 790.93 |
| Current liabilities total | 1 324.49 | 1 447.94 | 965.00 | 965.00 | 1 548.42 |
| Balance sheet total (liabilities) | 2 530.76 | 2 590.64 | 1 766.39 | 1 766.39 | 3 325.06 |
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.