Tandlægeholdingselskabet Aarhus Tandcenter ApS
CVR number: 27449670
Rosensgade 14, 8000 Aarhus C
bogholderi@aarhustandcenter.dk
tel: 86128222
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 884.46 | 6 478.85 | 396.63 | 807.40 | 936.87 |
Employee benefit expenses | -1 467.68 | -1 281.70 | -1 323.94 | - 496.78 | |
Total depreciation | - 180.05 | - 197.38 | - 220.14 | - 304.32 | - 383.84 |
EBIT | 1 236.74 | 4 999.77 | -1 147.45 | 6.30 | 553.04 |
Other financial income | 41.25 | 213.32 | 260.52 | 1 328.49 | 143.25 |
Other financial expenses | - 159.70 | - 209.02 | - 176.93 | - 859.01 | - 775.75 |
Net income from associates (fin.) | - 242.98 | 540.78 | 3 032.96 | - 513.01 | 2 992.69 |
Pre-tax profit | 875.32 | 5 544.85 | 1 969.10 | -37.24 | 2 913.23 |
Income taxes | - 173.33 | - 792.90 | - 308.40 | - 453.72 | - 637.60 |
Net earnings | 701.99 | 4 751.95 | 1 660.69 | - 490.95 | 2 275.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 7 889.05 | 11 655.30 | 12 903.20 | 14 947.12 | 14 563.28 |
Machinery and equipment | 376.22 | 133.76 | |||
Tangible assets total | 8 265.27 | 11 789.06 | 12 903.20 | 14 947.12 | 14 563.28 |
Participating interests | 2 078.09 | 2 618.88 | 3 334.38 | 2 064.86 | 2 524.78 |
Investments total | 2 078.09 | 2 618.88 | 3 334.38 | 2 064.86 | 2 524.78 |
Non-current loans receivable | 1 000.05 | 1 704.65 | 1 163.38 | 991.45 | 857.64 |
Long term receivables total | 1 000.05 | 1 704.65 | 1 163.38 | 991.45 | 857.64 |
Inventories total | |||||
Current amounts owed by group member comp. | 9 729.72 | 8 844.62 | 10 922.40 | ||
Current owed by particip. interest comp. | 867.56 | 4 357.72 | 4 929.91 | 4 827.19 | 4 895.32 |
Prepayments and accrued income | 23.71 | ||||
Current other receivables | 3 603.50 | 11 204.08 | 86.04 | 12.51 | 12.50 |
Current deferred tax assets | 22.31 | 14.41 | 56.48 | ||
Short term receivables total | 4 494.76 | 15 584.11 | 14 745.67 | 13 698.73 | 15 886.70 |
Other current investments | 1 926.84 | ||||
Cash and bank deposits | 3 816.52 | 3 134.21 | 241.46 | 8.24 | 204.37 |
Cash and cash equivalents | 5 743.36 | 3 134.21 | 241.46 | 8.24 | 204.37 |
Balance sheet total (assets) | 21 581.53 | 34 830.91 | 32 388.09 | 31 710.39 | 34 036.78 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Asset revaluation reserve | 704.61 | ||||
Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
Other reserves | 1 078.09 | 1 618.88 | 2 334.38 | 1 064.86 | 1 524.78 |
Retained earnings | 13 040.44 | 13 088.65 | 17 010.69 | 19 823.11 | 18 750.23 |
Profit of the financial year | 701.99 | 4 751.95 | 1 660.69 | - 490.95 | 2 275.63 |
Shareholders equity total | 15 056.12 | 20 402.08 | 21 245.17 | 20 639.81 | 22 797.64 |
Provisions | 652.71 | 683.49 | 890.88 | 1 233.63 | 1 562.11 |
Non-current loans from credit institutions | 3 666.74 | 6 526.55 | 6 713.00 | 7 499.40 | 6 967.23 |
Non-current deferred tax liabilities | 33.69 | 679.26 | 35.16 | 28.52 | 230.12 |
Non-current liabilities total | 3 700.43 | 7 205.81 | 6 748.16 | 7 527.92 | 7 197.35 |
Current loans from credit institutions | 279.14 | 4 809.94 | 562.20 | 533.20 | 290.63 |
Current trade creditors | 22.19 | 46.10 | 46.10 | 20.00 | 20.40 |
Current owed to participating | 1 157.50 | 885.39 | |||
Current owed to group member | 1 767.76 | ||||
Short-term deferred tax liabilities | 31.36 | 6.38 | |||
Other non-interest bearing current liabilities | 682.06 | 798.09 | 1 121.43 | 1 755.83 | 2 168.65 |
Current liabilities total | 2 172.26 | 6 539.53 | 3 503.88 | 2 309.02 | 2 479.68 |
Balance sheet total (liabilities) | 21 581.53 | 34 830.91 | 32 388.09 | 31 710.39 | 34 036.78 |
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.