HODSAGER DYRLÆGE ApS — Credit Rating and Financial Key Figures
CVR number: 35660119
Bjørnkærvej 4, Bjørnkjær 7830 Vinderup
christina@hodsagerdyrlaege.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 454.23 | 258.60 | 497.00 | 491.00 | 636.02 |
| Employee benefit expenses | - 222.35 | - 329.35 | - 336.20 | - 420.50 | - 502.93 |
| Total depreciation | -1.50 | -0.74 | -14.57 | -41.89 | - 105.98 |
| EBIT | 230.38 | -71.50 | 146.23 | 28.61 | 27.11 |
| Other financial income | 4.30 | 5.40 | 25.52 | 5.70 | |
| Other financial expenses | -1.69 | -4.05 | -2.55 | -2.70 | -12.36 |
| Pre-tax profit | 232.99 | -70.15 | 143.68 | 51.44 | 20.44 |
| Income taxes | -51.58 | 14.46 | -24.24 | -10.02 | -3.84 |
| Net earnings | 181.41 | -55.69 | 119.44 | 41.41 | 16.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.26 | 177.72 | 233.19 | 481.36 | |
| Tangible assets total | 22.26 | 177.72 | 233.19 | 481.36 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 139.52 | 140.00 | 169.34 | 132.77 | 146.96 |
| Inventories total | 139.52 | 140.00 | 169.34 | 132.77 | 146.96 |
| Current trade debtors | 337.79 | 278.49 | 248.12 | 127.94 | 301.61 |
| Prepayments and accrued income | 8.00 | 10.70 | 2.82 | ||
| Current other receivables | 9.98 | 0.66 | 0.66 | ||
| Current deferred tax assets | 22.41 | 12.08 | 7.25 | 11.41 | |
| Short term receivables total | 337.79 | 308.90 | 280.88 | 138.68 | 313.69 |
| Cash and bank deposits | 343.67 | 332.49 | 284.31 | 339.35 | 260.70 |
| Cash and cash equivalents | 343.67 | 332.49 | 284.31 | 339.35 | 260.70 |
| Balance sheet total (assets) | 820.98 | 803.65 | 912.25 | 843.98 | 1 202.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 349.72 | 531.13 | 475.44 | 594.88 | 636.29 |
| Profit of the financial year | 181.41 | -55.69 | 119.44 | 41.41 | 16.60 |
| Shareholders equity total | 581.13 | 525.44 | 644.88 | 686.29 | 702.89 |
| Provisions | 2.05 | 5.91 | |||
| Non-current loans from credit institutions | 197.89 | ||||
| Non-current liabilities total | 197.89 | ||||
| Current trade creditors | 79.23 | 77.50 | 100.46 | 35.62 | 136.94 |
| Short-term deferred tax liabilities | 38.56 | 11.19 | |||
| Other non-interest bearing current liabilities | 120.01 | 200.71 | 161.01 | 110.88 | 164.98 |
| Current liabilities total | 237.80 | 278.21 | 261.46 | 157.69 | 301.92 |
| Balance sheet total (liabilities) | 820.98 | 803.65 | 912.25 | 843.98 | 1 202.70 |
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.