Specialtandlægerne Sjælland ApS
CVR number: 25520556
Frederiksberggade 26, 1459 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 061.58 | 7 625.02 | 11 171.63 | 16 199.08 | 26 306.59 |
| Employee benefit expenses | -4 324.81 | -5 886.01 | -7 240.18 | -10 209.13 | -20 075.83 |
| Total depreciation | -37.57 | - 110.40 | - 426.64 | - 547.02 | - 899.06 |
| EBIT | 1 699.20 | 1 628.62 | 3 504.82 | 5 442.94 | 5 331.70 |
| Other financial income | 55.24 | 60.50 | 70.35 | 142.56 | 247.00 |
| Other financial expenses | -10.03 | -82.49 | -29.17 | -90.99 | - 332.90 |
| Pre-tax profit | 1 744.41 | 1 606.63 | 3 546.00 | 5 494.52 | 5 245.80 |
| Income taxes | - 365.48 | - 346.66 | - 802.25 | -1 228.74 | -1 201.35 |
| Net earnings | 1 378.93 | 1 259.97 | 2 743.74 | 4 265.78 | 4 044.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 148.75 | 133.75 | 118.75 | 103.75 | |
| Intangible assets total | 148.75 | 133.75 | 118.75 | 103.75 | |
| Buildings | 1 186.45 | 1 116.48 | 2 755.95 | 5 189.64 | |
| Machinery and equipment | 74.08 | 562.70 | 542.49 | 1 062.56 | 1 420.38 |
| Other tangible assets | -0.00 | 0.00 | |||
| Tangible assets total | 74.08 | 1 749.15 | 1 658.96 | 3 818.52 | 6 610.03 |
| Other non-current investments | 0.00 | ||||
| Other receivables | 130.31 | 132.09 | 135.99 | 492.34 | 478.01 |
| Investments total | 130.31 | 132.09 | 135.99 | 492.34 | 478.01 |
| Long term receivables total | |||||
| Finished products/goods | 169.71 | 583.23 | 1 237.29 | 937.13 | 2 241.18 |
| Inventories total | 169.71 | 583.23 | 1 237.29 | 937.13 | 2 241.18 |
| Current trade debtors | 136.33 | 731.78 | 399.79 | 1 121.97 | 934.18 |
| Current amounts owed by group member comp. | 41.39 | 606.27 | 5 422.22 | 5 422.22 | 1 426.32 |
| Prepayments and accrued income | 90.78 | 162.56 | 315.18 | 1 882.92 | 2 047.15 |
| Current other receivables | 21.48 | -2 916.26 | 5.45 | 1 382.89 | |
| Current deferred tax assets | 16.30 | ||||
| Short term receivables total | 306.28 | 1 500.60 | 3 220.92 | 8 432.56 | 5 790.54 |
| Other current investments | 1 640.59 | ||||
| Cash and bank deposits | 370.68 | 58.43 | 1 263.27 | 2 427.57 | 894.25 |
| Cash and cash equivalents | 2 011.27 | 58.43 | 1 263.27 | 2 427.57 | 894.25 |
| Balance sheet total (assets) | 2 691.65 | 4 172.24 | 7 650.18 | 16 226.87 | 16 117.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 200.00 | 6 000.00 | 3 537.41 | ||
| Other reserves | 116.03 | 104.33 | 92.63 | 80.92 | |
| Retained earnings | 215.50 | 88.37 | - 839.96 | -4 084.52 | -4 044.45 |
| Profit of the financial year | 1 378.93 | 1 259.97 | 2 743.74 | 4 265.78 | 4 044.45 |
| Shareholders equity total | 1 719.44 | 1 589.36 | 4 333.11 | 6 398.89 | 3 743.33 |
| Provisions | 143.68 | 98.02 | 93.27 | 314.27 | |
| Non-current other liabilities | 259.11 | 203.90 | 262.03 | 262.03 | |
| Non-current liabilities total | 259.11 | 203.90 | 262.03 | 262.03 | |
| Current loans from credit institutions | 0.51 | 5 884.03 | 8 052.11 | ||
| Current trade creditors | 207.83 | 870.35 | 711.00 | 1 469.90 | 1 403.62 |
| Short-term deferred tax liabilities | 381.78 | 299.30 | 822.91 | 1 158.50 | 980.34 |
| Other non-interest bearing current liabilities | 382.60 | 1 009.92 | 1 481.23 | 904.80 | 1 362.04 |
| Accruals and deferred income | 55.46 | ||||
| Current liabilities total | 972.21 | 2 180.09 | 3 015.15 | 9 472.69 | 11 798.12 |
| Balance sheet total (liabilities) | 2 691.65 | 4 172.24 | 7 650.18 | 16 226.87 | 16 117.75 |
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.