Tandlægeselskabet Thøgersen & Trier I/S — Credit Rating and Financial Key Figures
CVR number: 27061125
Banesvinget 7, 8963 Auning
info@frisksmil.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 8 204.34 | ||||
Other operating income | 448.23 | ||||
Purchases during the financial year | - 829.36 | ||||
External services | -1 552.25 | ||||
Gross profit | 6 327.45 | 6 270.96 | 6 400.41 | 6 413.47 | 7 388.97 |
Employee benefit expenses | -3 255.15 | -3 520.97 | -3 450.10 | -3 804.18 | -3 728.39 |
Total depreciation | - 144.23 | - 142.82 | - 118.55 | - 115.81 | - 158.14 |
EBIT | 2 928.07 | 2 607.17 | 2 831.77 | 2 493.49 | 3 502.44 |
Other financial income | 1.38 | 2.52 | 2.92 | 1.25 | 6.71 |
Other financial expenses | -45.70 | -32.56 | -36.22 | -47.25 | -49.96 |
Pre-tax profit | 2 883.76 | 2 577.13 | 2 798.47 | 2 447.49 | 3 459.19 |
Net earnings | 2 883.76 | 2 577.13 | 2 798.47 | 2 447.49 | 3 459.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 588.80 | 464.48 | 410.84 | 910.68 | 823.31 |
Tangible assets total | 588.80 | 464.48 | 410.84 | 910.68 | 823.31 |
Other receivables | 86.09 | 86.09 | 86.09 | 86.09 | 86.09 |
Investments total | 86.09 | 86.09 | 86.09 | 86.09 | 86.09 |
Long term receivables total | |||||
Raw materials and consumables | 140.00 | 140.00 | 140.00 | 140.00 | |
Finished products/goods | 140.00 | ||||
Inventories total | 140.00 | 140.00 | 140.00 | 140.00 | 140.00 |
Current trade debtors | 559.45 | 170.24 | 136.90 | 176.26 | 171.56 |
Prepayments and accrued income | 2.37 | 17.07 | 5.98 | 22.49 | |
Current other receivables | 13.67 | ||||
Short term receivables total | 575.49 | 170.24 | 153.97 | 182.24 | 194.04 |
Cash and bank deposits | 31.26 | 1 154.42 | 576.47 | 12.25 | 569.65 |
Cash and cash equivalents | 31.26 | 1 154.42 | 576.47 | 12.25 | 569.65 |
Balance sheet total (assets) | 1 421.64 | 2 015.23 | 1 367.37 | 1 331.26 | 1 813.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Shares repurchased | 2 447.49 | 3 459.19 | |||
Retained earnings | -2 883.76 | -2 577.13 | -2 798.47 | -2 447.49 | -3 459.19 |
Profit of the financial year | 2 883.76 | 2 577.13 | 2 798.47 | 2 447.49 | 3 459.19 |
Shareholders equity total | 2 447.49 | 3 459.19 | |||
Non-current loans from credit institutions | 93.43 | 285.10 | |||
Non-current liabilities total | 93.43 | 285.10 | |||
Current loans from credit institutions | 594.03 | ||||
Advances received | 36.90 | 17.29 | 25.71 | 20.28 | |
Current trade creditors | 282.31 | 221.33 | 211.85 | 227.85 | 187.07 |
Current owed to participating | 593.76 | 857.13 | 755.15 | 197.49 | 1 309.18 |
Other non-interest bearing current liabilities | 452.15 | 614.78 | 383.08 | 286.18 | 296.55 |
Current liabilities total | 1 328.21 | 1 730.14 | 1 367.37 | 1 331.26 | 1 813.09 |
Balance sheet total (liabilities) | 1 421.64 | 2 015.23 | 1 367.37 | 3 778.75 | 5 272.28 |
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.