TANDLÆGESELSKABET NIKOLAJ HANSEN ApS
CVR number: 31591686
Bymidten 56 G, 3500 Værløse
tel: 44480744
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 784.95 | 3 231.97 | 3 431.58 | 3 680.79 | 4 989.39 |
| Employee benefit expenses | -1 953.24 | -1 835.01 | -2 048.60 | -2 233.87 | -2 116.54 |
| Total depreciation | - 194.11 | -75.04 | -81.96 | -80.95 | -91.42 |
| EBIT | 637.60 | 1 472.00 | 1 301.03 | 1 365.97 | 2 781.43 |
| Other financial income | 334.87 | 5.47 | 6.66 | 330.61 | 464.92 |
| Other financial expenses | - 174.85 | - 224.98 | - 314.87 | - 172.57 | - 172.43 |
| Net income from associates (fin.) | - 656.72 | - 631.22 | - 722.96 | - 757.52 | - 783.76 |
| Pre-tax profit | 140.90 | 621.28 | 269.85 | 766.50 | 2 290.15 |
| Income taxes | -31.54 | - 137.34 | -61.47 | - 169.32 | - 504.68 |
| Net earnings | 109.36 | 483.93 | 208.38 | 597.18 | 1 785.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 106.89 | 1 017.02 | 1 095.06 | 1 014.11 | 1 059.42 |
| Tangible assets total | 1 106.89 | 1 017.02 | 1 095.06 | 1 014.11 | 1 059.42 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 154.80 | 153.57 | 193.03 | 179.43 | 221.94 |
| Current other receivables | 9.21 | 220.28 | 73.75 | ||
| Current deferred tax assets | 41.05 | 7.08 | 46.19 | ||
| Short term receivables total | 205.07 | 380.94 | 312.97 | 179.43 | 221.94 |
| Other current investments | 2 002.66 | 2 517.70 | 2 512.86 | 2 963.65 | 4 724.56 |
| Cash and bank deposits | 200.07 | 229.83 | 181.77 | 340.06 | 383.00 |
| Cash and cash equivalents | 2 202.74 | 2 747.53 | 2 694.63 | 3 303.70 | 5 107.57 |
| Balance sheet total (assets) | 3 514.69 | 4 145.49 | 4 102.67 | 4 497.24 | 6 388.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 250.00 | 500.00 |
| Retained earnings | 933.78 | 930.14 | 1 299.67 | 1 258.05 | 1 355.23 |
| Profit of the financial year | 109.36 | 483.93 | 208.38 | 597.18 | 1 785.47 |
| Shareholders equity total | 1 278.74 | 1 652.07 | 1 747.45 | 2 230.23 | 3 765.70 |
| Provisions | 110.27 | 135.80 | 91.99 | 80.19 | 138.93 |
| Non-current other liabilities | 2 000.00 | 1 793.09 | 2 000.00 | ||
| Non-current deferred tax liabilities | 2 000.00 | 2 000.00 | |||
| Non-current liabilities total | 2 000.00 | 1 793.09 | 2 000.00 | 2 000.00 | 2 000.00 |
| Current trade creditors | 25.00 | 48.00 | 48.00 | 25.00 | 25.00 |
| Short-term deferred tax liabilities | 13.64 | 95.23 | 87.79 | 268.60 | |
| Other non-interest bearing current liabilities | 87.05 | 421.30 | 215.22 | 74.03 | 190.69 |
| Current liabilities total | 125.68 | 564.53 | 263.22 | 186.82 | 484.30 |
| Balance sheet total (liabilities) | 3 514.69 | 4 145.49 | 4 102.67 | 4 497.24 | 6 388.93 |
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.