Tandlægeselskabet Samsøgade ApS — Credit Rating and Financial Key Figures
CVR number: 38541730
Samsøgade 22, 9000 Aalborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 946.94 | 3 953.82 | 4 022.72 | 4 363.75 | 4 301.12 |
| Employee benefit expenses | -2 181.13 | -3 031.51 | -3 216.51 | -3 599.78 | -3 541.91 |
| Total depreciation | - 530.29 | - 565.11 | - 449.43 | - 469.91 | - 294.78 |
| EBIT | 235.53 | 357.20 | 356.78 | 294.07 | 464.44 |
| Other financial income | 2.15 | 3.30 | 3.13 | 1.78 | 9.64 |
| Other financial expenses | - 119.91 | - 114.67 | - 121.89 | - 156.71 | - 158.93 |
| Pre-tax profit | 117.76 | 245.83 | 238.02 | 139.13 | 315.14 |
| Income taxes | 59.20 | -54.34 | -17.43 | -87.45 | |
| Net earnings | 117.76 | 305.03 | 183.68 | 121.70 | 227.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 11.66 | 4.08 | |||
| Goodwill | 476.42 | 312.92 | 149.42 | ||
| Intangible assets total | 488.08 | 317.00 | 149.42 | ||
| Buildings | 482.06 | 511.81 | 592.06 | 689.14 | 711.88 |
| Machinery and equipment | 382.53 | 326.67 | 763.51 | 579.82 | 405.85 |
| Tangible assets total | 864.59 | 838.49 | 1 355.58 | 1 268.96 | 1 117.73 |
| Investments total | 16.20 | 16.20 | 16.20 | 35.85 | 35.85 |
| Long term receivables total | |||||
| Raw materials and consumables | 73.30 | 133.00 | 100.00 | 93.50 | 98.50 |
| Inventories total | 73.30 | 133.00 | 100.00 | 93.50 | 98.50 |
| Current trade debtors | 83.04 | 87.63 | 115.72 | 122.48 | 120.07 |
| Current amounts owed by group member comp. | 1 235.77 | ||||
| Prepayments and accrued income | 9.07 | 14.20 | 12.65 | 17.88 | 53.75 |
| Current other receivables | 61.29 | 103.19 | 63.86 | 8.46 | 37.38 |
| Current deferred tax assets | 132.63 | 191.83 | 137.50 | 120.07 | 32.62 |
| Short term receivables total | 286.04 | 396.85 | 329.73 | 268.88 | 1 479.59 |
| Cash and bank deposits | 40.25 | 18.21 | 6.28 | 7.67 | 20.23 |
| Cash and cash equivalents | 40.25 | 18.21 | 6.28 | 7.67 | 20.23 |
| Balance sheet total (assets) | 1 768.46 | 1 719.75 | 1 957.21 | 1 674.87 | 2 751.89 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1 137.60 | -1 019.84 | - 714.80 | - 531.12 | - 409.42 |
| Profit of the financial year | 117.76 | 305.03 | 183.68 | 121.70 | 227.70 |
| Shareholders equity total | - 969.84 | - 664.80 | - 481.12 | - 359.42 | - 131.73 |
| Non-current loans from credit institutions | 995.51 | 966.23 | 803.31 | ||
| Non-current other liabilities | 120.86 | ||||
| Non-current liabilities total | 1 116.38 | 966.23 | 803.31 | ||
| Current loans from credit institutions | 1 227.06 | 1 000.70 | 1 248.62 | 1 719.70 | 2 600.91 |
| Advances received | 13.96 | 14.35 | 9.09 | 3.35 | 28.69 |
| Current trade creditors | 77.87 | 84.36 | 76.76 | 112.34 | 110.10 |
| Other non-interest bearing current liabilities | 303.03 | 318.91 | 300.55 | 198.89 | 143.92 |
| Current liabilities total | 1 621.92 | 1 418.33 | 1 635.02 | 2 034.29 | 2 883.62 |
| Balance sheet total (liabilities) | 1 768.46 | 1 719.75 | 1 957.21 | 1 674.87 | 2 751.89 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.