Tandlægeselskabet Holm-Christoffersen ApS
CVR number: 38735993
Rolighedsvej 30, 8240 Risskov
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 265.00 | 7 246.81 | 8 249.03 | 9 866.38 | 11 569.71 |
| Employee benefit expenses | -4 367.43 | -4 744.36 | -6 440.77 | -7 487.97 | -8 579.17 |
| Total depreciation | -41.25 | -49.05 | -75.40 | -83.01 | - 533.41 |
| EBIT | 856.32 | 2 453.40 | 1 732.86 | 2 295.40 | 2 457.12 |
| Other financial income | 54.54 | 51.73 | 44.38 | 158.71 | 20.08 |
| Other financial expenses | - 101.81 | - 126.68 | - 199.69 | - 191.46 | - 111.65 |
| Net income from associates (fin.) | 16.15 | 34.32 | 42.99 | 45.63 | |
| Pre-tax profit | 825.19 | 2 412.77 | 1 620.54 | 2 308.28 | 2 365.55 |
| Income taxes | - 178.10 | - 525.02 | - 365.73 | - 507.61 | - 527.10 |
| Net earnings | 647.09 | 1 887.75 | 1 254.81 | 1 800.67 | 1 838.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 117.57 | 127.67 | 95.25 | 1 109.75 | |
| Machinery and equipment | 408.75 | 363.75 | 318.75 | 456.11 | 3 092.15 |
| Tangible assets total | 408.75 | 481.32 | 446.42 | 551.36 | 4 201.90 |
| Holdings in group member companies | 55.68 | 90.00 | 132.99 | 178.62 | |
| Other receivables | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Investments total | 73.68 | 108.00 | 150.99 | 196.62 | 18.00 |
| Non-curr. owed by group member comp. | 2 192.28 | 1 869.94 | 1 541.84 | ||
| Long term receivables total | 2 192.28 | 1 869.94 | 1 541.84 | ||
| Inventories total | |||||
| Current trade debtors | 206.50 | 443.61 | 441.14 | 360.72 | 341.98 |
| Current amounts owed by group member comp. | 2 589.82 | ||||
| Prepayments and accrued income | 16.12 | 89.35 | 20.74 | 20.79 | 20.46 |
| Current other receivables | 199.67 | 185.14 | 285.26 | 120.33 | 36.03 |
| Short term receivables total | 3 012.12 | 718.11 | 747.14 | 501.83 | 398.47 |
| Other current investments | 587.53 | 1 608.16 | 2.43 | ||
| Cash and bank deposits | 1 732.74 | 2 499.31 | 4 143.39 | 3 905.00 | 1 897.60 |
| Cash and cash equivalents | 1 732.74 | 3 086.83 | 4 143.39 | 5 513.16 | 1 900.03 |
| Balance sheet total (assets) | 5 227.28 | 6 586.53 | 7 357.88 | 8 304.82 | 6 518.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 750.00 | 500.00 | 750.00 | 1 000.00 |
| Other reserves | 178.62 | ||||
| Retained earnings | 1 390.22 | 1 287.31 | 2 675.06 | 3 001.26 | 980.55 |
| Profit of the financial year | 647.09 | 1 887.75 | 1 254.81 | 1 800.67 | 1 838.45 |
| Shareholders equity total | 2 197.91 | 3 975.06 | 4 479.87 | 5 780.55 | 3 869.00 |
| Provisions | 15.68 | 28.80 | 33.26 | 42.91 | 421.89 |
| Non-current other liabilities | 186.03 | ||||
| Non-current liabilities total | 186.03 | ||||
| Current loans from credit institutions | 0.09 | 0.22 | 0.13 | 2.95 | 0.47 |
| Advances received | 52.80 | 12.71 | 76.97 | 32.42 | 53.85 |
| Current trade creditors | 263.44 | 219.55 | 328.96 | 463.89 | 417.85 |
| Short-term deferred tax liabilities | 108.74 | 481.90 | 740.86 | 411.98 | 424.90 |
| Other non-interest bearing current liabilities | 2 588.62 | 1 868.30 | 1 697.82 | 1 570.11 | 1 330.43 |
| Current liabilities total | 3 013.69 | 2 582.67 | 2 844.74 | 2 481.35 | 2 227.51 |
| Balance sheet total (liabilities) | 5 413.31 | 6 586.53 | 7 357.88 | 8 304.82 | 6 518.40 |
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.