TANDLÆGE LAILA FRIIS ApS — Credit Rating and Financial Key Figures
CVR number: 27172326
Storegade 37 A, 4780 Stege
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 183.52 | - 136.06 | - 146.48 | - 179.81 | -39.32 |
| Employee benefit expenses | - 651.91 | - 626.75 | - 794.46 | - 727.50 | - 861.62 |
| Total depreciation | -77.44 | -77.44 | -77.44 | -77.44 | -43.56 |
| EBIT | - 912.87 | - 840.25 | -1 018.38 | - 984.75 | - 944.50 |
| Other financial income | 254.04 | 264.81 | 605.97 | 91.21 | 451.81 |
| Other financial expenses | -10.16 | -52.54 | -35.31 | - 648.62 | -0.03 |
| Net income from associates (fin.) | 1 071.26 | 788.31 | 1 396.20 | 1 216.91 | 1 321.72 |
| Pre-tax profit | 402.27 | 160.34 | 948.48 | - 325.25 | 828.99 |
| Income taxes | -88.66 | -38.52 | - 209.37 | 83.87 | - 192.84 |
| Net earnings | 313.61 | 121.82 | 739.11 | - 241.38 | 636.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 372.68 | 295.24 | 217.80 | 140.36 | |
| Tangible assets total | 372.68 | 295.24 | 217.80 | 140.36 | |
| Participating interests | 222.40 | 330.70 | 321.90 | 178.82 | 430.54 |
| Investments total | 222.40 | 330.70 | 321.90 | 178.82 | 430.54 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 60.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Prepayments and accrued income | 86.15 | ||||
| Current other receivables | 13.21 | 47.57 | 56.70 | ||
| Current deferred tax assets | 101.86 | ||||
| Short term receivables total | 60.00 | 113.21 | 147.56 | 201.86 | 242.85 |
| Other current investments | 935.29 | 1 183.88 | 2 062.82 | 1 660.37 | 2 137.51 |
| Cash and bank deposits | 612.95 | 263.66 | 187.39 | 261.38 | 169.54 |
| Cash and cash equivalents | 1 548.23 | 1 447.54 | 2 250.21 | 1 921.75 | 2 307.05 |
| Balance sheet total (assets) | 2 203.31 | 2 186.70 | 2 937.48 | 2 442.79 | 2 980.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 449.82 | 1 650.43 | 1 657.85 | 2 279.16 | 1 915.78 |
| Profit of the financial year | 313.61 | 121.82 | 739.11 | - 241.38 | 636.15 |
| Shareholders equity total | 1 999.03 | 2 010.25 | 2 636.36 | 2 280.58 | 2 798.93 |
| Provisions | 17.36 | 20.70 | 14.91 | 28.07 | |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 42.99 | 7.08 | 180.22 | 17.36 | |
| Other non-interest bearing current liabilities | 143.93 | 148.66 | 106.00 | 162.21 | 136.07 |
| Current liabilities total | 186.92 | 155.75 | 286.21 | 162.21 | 153.43 |
| Balance sheet total (liabilities) | 2 203.31 | 2 186.70 | 2 937.48 | 2 442.79 | 2 980.43 |
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.