Holbæk Dental ApS — Credit Rating and Financial Key Figures
CVR number: 37034096
Jernbaneplads 2, 4300 Holbæk
hdental@outlook.dk
tel: 42900211
www.hdental.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 779.12 | 398.93 | 871.98 | 936.50 | 997.81 |
| Employee benefit expenses | - 722.55 | - 365.06 | - 774.19 | - 846.91 | - 886.08 |
| Total depreciation | -19.22 | -40.22 | -32.13 | -41.95 | -81.15 |
| EBIT | 37.35 | -6.34 | 65.66 | 47.64 | 30.58 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -0.60 | -3.26 | -1.15 | -3.90 | -9.03 |
| Pre-tax profit | 36.75 | -9.60 | 64.51 | 43.73 | 21.58 |
| Income taxes | -2.31 | 2.50 | -14.47 | -3.60 | -7.77 |
| Net earnings | 34.44 | -7.11 | 50.04 | 40.13 | 13.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8.12 | ||||
| Machinery and equipment | 13.93 | 176.57 | 144.44 | 262.49 | 181.33 |
| Tangible assets total | 22.05 | 176.57 | 144.44 | 262.49 | 181.33 |
| Other receivables | 47.13 | 50.48 | 51.22 | 56.40 | 57.84 |
| Investments total | 47.13 | 50.48 | 51.22 | 56.40 | 57.84 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 311.77 | 57.32 | 126.37 | 112.15 | 126.76 |
| Current amounts owed by group member comp. | 51.91 | ||||
| Prepayments and accrued income | 6.58 | 0.81 | 10.90 | 11.71 | |
| Current other receivables | 0.37 | 0.25 | |||
| Current deferred tax assets | 2.50 | ||||
| Short term receivables total | 318.35 | 111.73 | 127.54 | 123.30 | 138.47 |
| Cash and bank deposits | 42.26 | 53.15 | 81.23 | 55.73 | 111.71 |
| Cash and cash equivalents | 42.26 | 53.15 | 81.23 | 55.73 | 111.71 |
| Balance sheet total (assets) | 429.78 | 391.92 | 404.43 | 497.91 | 489.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | -34.32 | 0.12 | -6.99 | 43.05 | 83.18 |
| Profit of the financial year | 34.44 | -7.11 | 50.04 | 40.13 | 13.82 |
| Shareholders equity total | 50.12 | 143.01 | 193.05 | 233.18 | 247.00 |
| Provisions | 5.51 | 5.72 | 4.29 | ||
| Non-current leasing loans | 79.94 | 37.53 | |||
| Non-current other liabilities | 17.90 | 10.71 | |||
| Non-current liabilities total | 17.90 | 10.71 | 79.94 | 37.53 | |
| Current loans from credit institutions | 38.86 | 42.41 | |||
| Current trade creditors | 55.49 | 112.75 | 81.71 | 43.99 | 49.98 |
| Current owed to participating | 60.47 | 60.47 | 57.32 | 37.32 | |
| Current owed to group member | 233.58 | 0.17 | 0.17 | 0.17 | |
| Short-term deferred tax liabilities | 2.31 | 6.47 | 3.39 | 9.20 | |
| Other non-interest bearing current liabilities | 70.38 | 64.99 | 57.05 | 35.34 | 61.45 |
| Current liabilities total | 361.76 | 238.20 | 205.87 | 179.07 | 200.53 |
| Balance sheet total (liabilities) | 429.78 | 391.92 | 404.43 | 497.91 | 489.35 |
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.