TANDLÆGE BO GRAVESEN Holding ApS
CVR number: 35466118
Bakkevej 45 B, 2830 Virum
bogravesen@hotmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 255.30 | - 169.74 | - 218.10 | - 154.84 | - 182.20 |
| Employee benefit expenses | -1 512.99 | -1 176.46 | -1 685.69 | -1 687.90 | -1 592.99 |
| Total depreciation | - 395.16 | - 374.27 | - 504.93 | - 514.09 | - 538.04 |
| EBIT | -2 272.20 | -1 919.59 | -2 408.73 | -2 356.82 | -2 313.22 |
| Other financial income | 0.05 | 0.04 | 0.07 | ||
| Other financial expenses | - 146.59 | - 128.03 | - 142.24 | - 103.67 | - 102.53 |
| Net income from associates (fin.) | 2 866.07 | 2 948.83 | 3 574.17 | 3 366.57 | 3 074.39 |
| Pre-tax profit | 447.32 | 901.25 | 1 023.27 | 906.08 | 658.63 |
| Income taxes | - 118.98 | - 216.11 | - 224.45 | - 199.19 | - 143.36 |
| Net earnings | 328.34 | 685.14 | 798.83 | 706.90 | 515.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 799.58 | 1 671.08 | 1 542.58 | 1 414.08 | 1 285.58 |
| Intangible assets total | 1 799.58 | 1 671.08 | 1 542.58 | 1 414.08 | 1 285.58 |
| Buildings | 180.00 | 135.00 | 90.00 | 45.00 | |
| Machinery and equipment | 1 233.66 | 517.82 | 1 800.00 | 1 568.58 | 1 300.72 |
| Tangible assets total | 1 413.66 | 652.82 | 1 890.00 | 1 613.58 | 1 300.72 |
| Other receivables | 12.00 | 12.00 | 12.00 | ||
| Investments total | 12.00 | 12.00 | 12.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 2 150.55 | 1 800.06 | 808.78 | 470.88 | 637.89 |
| Prepayments and accrued income | 12.16 | 367.78 | 0.73 | 0.80 | 0.84 |
| Short term receivables total | 2 162.71 | 2 167.84 | 809.51 | 471.68 | 638.73 |
| Cash and bank deposits | 518.48 | 931.63 | 901.39 | ||
| Cash and cash equivalents | 518.48 | 931.63 | 901.39 | ||
| Balance sheet total (assets) | 5 387.96 | 4 503.75 | 4 772.56 | 4 430.97 | 4 126.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | 500.00 | 500.00 | 1 200.00 | 500.00 |
| Retained earnings | 1 323.91 | 1 152.25 | 1 557.86 | 1 156.68 | 1 363.58 |
| Profit of the financial year | 328.34 | 685.14 | 798.83 | 706.90 | 515.27 |
| Shareholders equity total | 2 232.25 | 2 417.39 | 2 936.68 | 3 143.58 | 2 458.85 |
| Provisions | 995.17 | 1 071.08 | 632.41 | 562.23 | 468.97 |
| Non-current loans from credit institutions | 368.91 | ||||
| Non-current liabilities total | 368.91 | ||||
| Current loans from credit institutions | 1 008.58 | 173.39 | |||
| Current trade creditors | 32.50 | 37.40 | 35.50 | 41.25 | 62.50 |
| Current owed to group member | 192.79 | 240.97 | |||
| Short-term deferred tax liabilities | 6.37 | 87.25 | 222.17 | 156.16 | 123.97 |
| Other non-interest bearing current liabilities | 551.39 | 476.27 | 945.80 | 527.75 | 1 012.15 |
| Current liabilities total | 1 791.63 | 1 015.28 | 1 203.47 | 725.16 | 1 198.61 |
| Balance sheet total (liabilities) | 5 387.96 | 4 503.75 | 4 772.56 | 4 430.97 | 4 126.43 |
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.