TANDLÆGEHOLDINGSELSKABET ANNE OG STEEN BERTRAM-JAKOBSEN ApS
CVR number: 12057644
Søndervænget 8, 4930 Maribo
tel: 54780280
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -42.55 | -41.94 | -38.70 | -52.13 | -69.31 |
| Employee benefit expenses | -50.00 | -25.00 | |||
| EBIT | -42.55 | -41.94 | -38.70 | - 102.13 | -94.31 |
| Other financial income | 696.51 | 1 320.54 | 478.41 | 494.91 | 1 203.48 |
| Other financial expenses | -72.40 | -85.56 | - 933.77 | -76.06 | - 121.06 |
| Net income from associates (fin.) | 766.06 | -23.28 | 200.67 | 205.14 | -1 103.49 |
| Pre-tax profit | 1 347.63 | 1 169.77 | - 293.38 | 521.87 | - 115.38 |
| Income taxes | - 128.35 | - 269.86 | 102.13 | -73.07 | - 241.10 |
| Net earnings | 1 219.27 | 899.91 | - 191.25 | 448.80 | - 356.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 458.60 | 1 629.51 | 1 710.25 | 1 757.11 | 842.14 |
| Investments total | 2 458.60 | 1 629.51 | 1 710.25 | 1 757.11 | 842.14 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 86.59 | 276.79 | |||
| Current other receivables | 101.78 | 69.14 | 121.63 | 156.73 | 98.49 |
| Current deferred tax assets | 354.31 | 238.96 | 139.06 | 171.94 | |
| Short term receivables total | 456.09 | 308.10 | 347.27 | 328.67 | 375.28 |
| Other current investments | 7 754.23 | 9 502.26 | 8 453.28 | 8 371.69 | 8 781.31 |
| Cash and bank deposits | 1 276.03 | 127.89 | 276.49 | 61.21 | 25.83 |
| Cash and cash equivalents | 9 030.26 | 9 630.15 | 8 729.78 | 8 432.90 | 8 807.14 |
| Balance sheet total (assets) | 11 944.95 | 11 567.76 | 10 787.30 | 10 518.67 | 10 024.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 354.00 | 354.00 | 354.00 | 354.00 | 354.00 |
| Shares repurchased | 2 000.00 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 5 037.55 | 6 143.83 | 6 929.34 | 6 620.29 | 6 947.09 |
| Profit of the financial year | 1 219.27 | 899.91 | - 191.25 | 448.80 | - 356.48 |
| Shareholders equity total | 8 610.83 | 7 510.74 | 7 206.49 | 7 540.89 | 7 066.61 |
| Non-current liabilities total | |||||
| Current trade creditors | 29.00 | 29.00 | 29.00 | 30.00 | 30.00 |
| Current owed to group member | 613.50 | 335.61 | 158.28 | 138.53 | 74.43 |
| Short-term deferred tax liabilities | 313.94 | 287.77 | 122.84 | ||
| Other non-interest bearing current liabilities | 2 377.69 | 3 404.64 | 3 393.53 | 2 809.26 | 2 730.69 |
| Current liabilities total | 3 334.13 | 4 057.02 | 3 580.81 | 2 977.79 | 2 957.96 |
| Balance sheet total (liabilities) | 11 944.95 | 11 567.76 | 10 787.30 | 10 518.67 | 10 024.56 |
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.