TANDLÆGERNE STRØGET 29 ApS
CVR number: 31618533
Kildebakken 2, 8766 Nørre Snede
info@stroeget29.dk
tel: 75771770
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 068.67 | 6 280.80 | 6 562.97 | 6 164.01 | 6 973.39 |
| Employee benefit expenses | -6 116.68 | -5 466.43 | -5 339.00 | -5 392.53 | -6 367.78 |
| Total depreciation | - 324.57 | - 279.39 | - 282.21 | - 281.43 | - 231.01 |
| EBIT | 627.43 | 534.98 | 941.75 | 490.05 | 374.61 |
| Other financial income | 2.90 | 17.05 | 5.78 | 13.38 | 21.73 |
| Other financial expenses | -8.88 | -12.04 | -19.09 | -9.29 | -6.23 |
| Pre-tax profit | 621.45 | 539.99 | 928.45 | 494.15 | 390.11 |
| Income taxes | - 138.10 | - 120.64 | - 206.18 | - 110.42 | -88.13 |
| Net earnings | 483.34 | 419.36 | 722.27 | 383.72 | 301.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 009.71 | 866.98 | 724.26 | 581.53 | 462.76 |
| Intangible assets total | 1 009.71 | 866.98 | 724.26 | 581.53 | 462.76 |
| Buildings | 247.95 | 375.63 | 347.38 | 303.74 | |
| Machinery and equipment | 368.47 | 268.28 | 165.51 | 87.28 | 256.69 |
| Tangible assets total | 368.47 | 516.23 | 541.14 | 434.66 | 560.43 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 251.34 | 241.60 | 229.60 | 216.30 | 225.40 |
| Inventories total | 251.34 | 241.60 | 229.60 | 216.30 | 225.40 |
| Current trade debtors | 370.41 | 411.93 | 321.37 | 136.46 | 169.36 |
| Current amounts owed by group member comp. | 545.05 | 799.90 | 413.27 | ||
| Prepayments and accrued income | 19.10 | 25.45 | 41.19 | 47.17 | 53.95 |
| Current other receivables | 64.18 | 74.67 | 30.96 | 70.53 | 50.91 |
| Short term receivables total | 998.74 | 512.05 | 393.51 | 1 054.06 | 687.48 |
| Cash and bank deposits | 5.47 | 14.93 | 373.23 | 9.02 | 10.60 |
| Cash and cash equivalents | 5.47 | 14.93 | 373.23 | 9.02 | 10.60 |
| Balance sheet total (assets) | 2 633.73 | 2 151.79 | 2 261.74 | 2 295.58 | 1 946.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 475.00 | 400.00 | 700.00 | 400.00 | 300.00 |
| Retained earnings | - 401.76 | - 318.42 | - 599.07 | - 276.80 | - 193.07 |
| Profit of the financial year | 483.34 | 419.36 | 722.27 | 383.72 | 301.98 |
| Shareholders equity total | 681.58 | 625.93 | 948.20 | 631.93 | 533.91 |
| Provisions | 47.70 | 45.94 | 34.39 | 23.69 | 45.00 |
| Non-current other liabilities | 90.68 | 248.09 | 33.14 | 129.76 | 184.06 |
| Non-current deferred tax liabilities | 217.74 | 121.11 | 66.82 | ||
| Non-current liabilities total | 90.68 | 248.09 | 250.88 | 250.88 | 250.88 |
| Current loans from credit institutions | 820.59 | 595.65 | 385.05 | ||
| Current trade creditors | 133.18 | 51.35 | 21.56 | 137.74 | 118.98 |
| Current owed to group member | 57.87 | 32.64 | |||
| Short-term deferred tax liabilities | 131.36 | 122.40 | |||
| Other non-interest bearing current liabilities | 728.65 | 993.32 | 974.08 | 655.68 | 612.85 |
| Accruals and deferred income | 6.90 | ||||
| Current liabilities total | 1 813.78 | 1 231.84 | 1 028.28 | 1 389.08 | 1 116.88 |
| Balance sheet total (liabilities) | 2 633.73 | 2 151.79 | 2 261.74 | 2 295.58 | 1 946.67 |
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.