Tandbehandling i udlandet ApS
CVR number: 29417563
Riishøjsvej 8, 9000 Aalborg
asger@avmintand.dk
tel: 51600469
avmintand.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 920.60 | ||||
| Gross profit | 1 375.67 | 340.10 | 61.23 | 405.50 | 24.58 |
| Employee benefit expenses | -1 261.85 | -1 171.28 | - 675.48 | - 449.19 | - 776.92 |
| EBIT | 113.82 | - 531.18 | - 614.25 | -43.68 | - 752.34 |
| Other financial expenses | -11.16 | -5.06 | -7.03 | -12.68 | -8.67 |
| Pre-tax profit | 102.66 | - 533.34 | - 621.28 | -56.36 | - 761.01 |
| Income taxes | -23.57 | 23.79 | 149.15 | ||
| Net earnings | 79.10 | - 509.55 | - 621.28 | -56.36 | - 611.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 349.74 | 807.30 | 80.38 | 240.54 | 183.54 |
| Current amounts owed by group member comp. | 112.38 | 10.55 | 128.55 | ||
| Current other receivables | 3.22 | 123.06 | 43.25 | 39.78 | 405.90 |
| Current deferred tax assets | 7.27 | 7.27 | 7.27 | 166.01 | |
| Short term receivables total | 1 472.61 | 940.90 | 130.90 | 287.59 | 884.00 |
| Cash and bank deposits | 342.84 | 15.07 | 280.31 | 65.11 | 0.44 |
| Cash and cash equivalents | 342.84 | 15.07 | 280.31 | 65.11 | 0.44 |
| Balance sheet total (assets) | 1 815.44 | 955.98 | 411.22 | 352.70 | 884.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 913.59 | 992.68 | 467.92 | - 153.37 | - 209.73 |
| Profit of the financial year | 79.10 | - 509.55 | - 621.28 | -56.36 | - 611.87 |
| Shareholders equity total | 1 117.68 | 608.13 | -28.37 | -84.73 | - 696.59 |
| Non-current other liabilities | 134.67 | ||||
| Non-current deferred tax liabilities | 43.48 | ||||
| Non-current liabilities total | 43.48 | 134.67 | |||
| Current loans from credit institutions | 80.88 | 46.04 | 14.10 | 73.72 | 28.28 |
| Current trade creditors | 35.27 | 26.28 | 39.00 | 69.28 | 16.21 |
| Current owed to participating | 0.12 | ||||
| Current owed to group member | 383.45 | 178.14 | 82.72 | ||
| Short-term deferred tax liabilities | 23.57 | ||||
| Other non-interest bearing current liabilities | 131.11 | 140.86 | 208.23 | 211.70 | 1 536.53 |
| Current liabilities total | 654.28 | 213.18 | 439.58 | 437.43 | 1 581.03 |
| Balance sheet total (liabilities) | 1 815.44 | 955.98 | 411.22 | 352.70 | 884.43 |
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.