TANDLÆGE JENS ILFELDT LASSEN ApS
CVR number: 35653449
Slagstrupvej 26, 4200 Slagelse
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 172.53 | ||||
| Gross profit | - 163.12 | - 172.53 | -85.79 | - 163.85 | - 217.45 |
| Employee benefit expenses | - 952.71 | - 972.22 | - 872.16 | - 868.16 | - 867.12 |
| Other operating expenses | -52.50 | ||||
| Total depreciation | - 219.13 | - 208.53 | - 113.50 | - 244.99 | - 245.20 |
| EBIT | -1 334.96 | -1 353.28 | -1 071.45 | -1 329.50 | -1 329.77 |
| Other financial income | 0.03 | 15.27 | |||
| Other financial expenses | -13.88 | -7.28 | -7.15 | -9.62 | -9.30 |
| Net income from associates (fin.) | 2 017.02 | 1 840.19 | 2 312.63 | 2 277.74 | 2 320.44 |
| Pre-tax profit | 668.18 | 479.66 | 1 234.03 | 938.63 | 996.65 |
| Income taxes | - 128.93 | - 105.56 | - 271.59 | - 204.96 | - 213.33 |
| Net earnings | 539.25 | 374.10 | 962.44 | 733.66 | 783.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 740.00 | 660.00 | 580.00 | 500.00 | 420.00 |
| Intangible assets total | 740.00 | 660.00 | 580.00 | 500.00 | 420.00 |
| Machinery and equipment | 267.76 | 139.24 | 301.50 | 727.98 | 562.79 |
| Tangible assets total | 267.76 | 139.24 | 301.50 | 727.98 | 562.79 |
| Participating interests | 568.53 | 1 259.94 | 2 155.63 | 3 416.84 | 2 886.22 |
| Other receivables | 35.00 | 35.00 | 35.00 | ||
| Investments total | 603.53 | 1 294.94 | 2 190.63 | 3 416.84 | 2 886.22 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 39.91 | 35.00 | 35.00 | ||
| Short term receivables total | 39.91 | 35.00 | 35.00 | ||
| Cash and bank deposits | 1 522.41 | 1 269.86 | 1 176.85 | 115.94 | 1 738.30 |
| Cash and cash equivalents | 1 522.41 | 1 269.86 | 1 176.85 | 115.94 | 1 738.30 |
| Balance sheet total (assets) | 3 133.70 | 3 364.04 | 4 288.88 | 4 795.77 | 5 642.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 110.60 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 971.21 | 2 399.87 | 2 659.57 | 3 504.21 | 4 115.87 |
| Profit of the financial year | 539.25 | 374.10 | 962.44 | 733.66 | 783.32 |
| Shareholders equity total | 2 668.46 | 2 934.57 | 3 786.41 | 4 405.67 | 5 071.19 |
| Provisions | 134.26 | 145.70 | 152.54 | 233.82 | 268.60 |
| Non-current liabilities total | |||||
| Current owed to participating | 60.00 | 59.89 | 1.63 | 1.63 | |
| Short-term deferred tax liabilities | 86.36 | 20.12 | 190.75 | 57.86 | 103.99 |
| Other non-interest bearing current liabilities | 184.61 | 203.76 | 157.55 | 96.78 | 198.53 |
| Current liabilities total | 330.98 | 283.77 | 349.93 | 156.28 | 302.51 |
| Balance sheet total (liabilities) | 3 133.70 | 3 364.04 | 4 288.88 | 4 795.77 | 5 642.31 |
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.