Tandlæge Mads Hørmand ApS — Credit Rating and Financial Key Figures
CVR number: 38337610
Svendborgvej 106 B, 5600 Faaborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 543.47 | 7 788.48 | 3 763.74 | 9 299.88 | 8 785.88 |
| Employee benefit expenses | -1 130.78 | - 845.03 | - 445.90 | - 892.75 | -1 234.09 |
| Total depreciation | - 219.57 | - 225.16 | - 118.34 | - 236.69 | - 243.19 |
| EBIT | 5 193.13 | 6 718.29 | 3 199.50 | 8 170.44 | 7 308.60 |
| Other financial income | 1.45 | 23.65 | 8.44 | 44.02 | 39.68 |
| Other financial expenses | - 140.75 | - 223.87 | - 117.72 | - 179.97 | - 323.10 |
| Net income from associates (fin.) | -3 910.11 | -5 304.41 | -2 750.45 | -7 002.52 | -7 349.98 |
| Pre-tax profit | 1 143.72 | 1 213.66 | 339.76 | 1 031.97 | - 324.80 |
| Income taxes | - 255.97 | - 269.94 | -20.44 | - 226.07 | 70.99 |
| Net earnings | 887.74 | 943.73 | 319.32 | 805.90 | - 253.81 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2 569.69 | 2 415.69 | 2 338.68 | 2 184.67 | 2 030.67 |
| Intangible assets total | 2 569.69 | 2 415.69 | 2 338.68 | 2 184.67 | 2 030.67 |
| Buildings | 255.75 | 221.27 | 204.03 | 169.54 | 135.06 |
| Machinery and equipment | 208.24 | 227.48 | 318.70 | 270.50 | 345.80 |
| Tangible assets total | 463.99 | 448.74 | 522.72 | 440.04 | 480.86 |
| Investments total | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Long term receivables total | |||||
| Finished products/goods | 11.55 | ||||
| Inventories total | 11.55 | ||||
| Current trade debtors | 183.63 | 217.68 | 122.03 | 247.42 | 239.63 |
| Current amounts owed by group member comp. | 228.23 | 1 142.00 | 742.32 | 1 161.21 | |
| Current owed by particip. interest comp. | 94.34 | ||||
| Current other receivables | 20.00 | 20.00 | |||
| Short term receivables total | 277.97 | 465.92 | 1 264.03 | 989.73 | 1 420.84 |
| Balance sheet total (assets) | 3 332.21 | 3 339.35 | 4 134.44 | 3 623.45 | 3 941.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | - 595.00 | ||||
| Retained earnings | -1 149.14 | -1 322.80 | - 317.68 | - 103.36 | 2.54 |
| Profit of the financial year | 887.74 | 943.73 | 319.32 | 805.90 | - 253.81 |
| Shareholders equity total | - 211.40 | - 329.08 | 51.64 | 157.54 | - 201.27 |
| Provisions | 221.00 | 293.73 | 297.25 | 340.77 | 269.78 |
| Non-current loans from credit institutions | 1 310.00 | 1 750.00 | |||
| Non-current liabilities total | 1 310.00 | 1 750.00 | |||
| Current loans from credit institutions | 2 463.37 | 2 134.54 | 2 604.21 | 1 344.35 | 1 540.13 |
| Advances received | 70.54 | 63.03 | 51.93 | 25.10 | 33.11 |
| Current trade creditors | 121.42 | 84.55 | 159.10 | 147.28 | 201.87 |
| Current owed to participating | 461.74 | 182.79 | 9.01 | 52.01 | |
| Short-term deferred tax liabilities | 366.50 | 337.90 | 354.81 | 199.47 | |
| Other non-interest bearing current liabilities | 300.78 | 292.94 | 432.70 | 89.93 | 295.74 |
| Current liabilities total | 3 322.60 | 3 374.69 | 3 785.54 | 1 815.14 | 2 122.86 |
| Balance sheet total (liabilities) | 3 332.21 | 3 339.35 | 4 134.44 | 3 623.45 | 3 941.37 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.