TANDLÆGE NIELS SINNERUP JOHANSEN ApS — Credit Rating and Financial Key Figures
CVR number: 27243096
Søndergade 2 D, 5560 Aarup
kontakt@vestfynsimplantatcenter.dk
tel: 64431630
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 263.76 | 4 056.58 | 4 660.89 | 5 465.76 | 5 834.20 |
| Employee benefit expenses | -3 780.25 | -3 665.26 | -4 042.03 | -4 868.56 | -5 682.13 |
| Total depreciation | - 258.39 | - 259.74 | - 258.22 | - 137.16 | - 140.13 |
| EBIT | 225.12 | 131.58 | 360.64 | 460.04 | 11.94 |
| Other financial income | 2.50 | 2.70 | 2.57 | 3.70 | 3.59 |
| Other financial expenses | -44.14 | -17.00 | -14.42 | -23.94 | -14.48 |
| Pre-tax profit | 183.48 | 117.28 | 348.79 | 439.79 | 1.05 |
| Income taxes | -39.93 | -28.46 | -81.53 | -94.00 | -3.21 |
| Net earnings | 143.54 | 88.83 | 267.26 | 345.79 | -2.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 075.55 | 960.92 | 846.29 | 731.66 | 617.03 |
| Intangible assets total | 1 075.55 | 960.92 | 846.29 | 731.66 | 617.03 |
| Machinery and equipment | 328.04 | 217.62 | 74.02 | 104.29 | 78.79 |
| Tangible assets total | 328.04 | 217.62 | 74.02 | 104.29 | 78.79 |
| Investments total | 98.22 | 98.22 | 98.22 | 98.22 | 98.22 |
| Long term receivables total | |||||
| Raw materials and consumables | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Inventories total | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Current trade debtors | 160.23 | 257.56 | 182.04 | 252.88 | 320.30 |
| Prepayments and accrued income | 94.49 | 98.00 | 72.61 | 81.11 | |
| Current other receivables | 52.31 | 73.26 | 42.24 | 57.31 | 100.55 |
| Current deferred tax assets | 13.75 | ||||
| Short term receivables total | 307.03 | 428.82 | 296.90 | 391.30 | 434.61 |
| Cash and bank deposits | 1.39 | 190.07 | 465.38 | 169.77 | 196.08 |
| Cash and cash equivalents | 1.39 | 190.07 | 465.38 | 169.77 | 196.08 |
| Balance sheet total (assets) | 1 910.23 | 1 995.64 | 1 880.80 | 1 595.24 | 1 524.73 |
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 | 342.80 | 122.00 |
| Other reserves | - 225.00 | ||||
| Retained earnings | -36.56 | -6.01 | -31.59 | - 107.12 | 116.67 |
| Profit of the financial year | 143.54 | 88.83 | 267.26 | 345.79 | -2.15 |
| Shareholders equity total | 342.59 | 320.81 | 475.08 | 481.46 | 361.51 |
| Provisions | 249.60 | 200.53 | 155.88 | 134.50 | 111.46 |
| Non-current other liabilities | 90.20 | 245.76 | 198.08 | ||
| Non-current deferred tax liabilities | 213.75 | 213.75 | |||
| Non-current liabilities total | 90.20 | 245.76 | 198.08 | 213.75 | 213.75 |
| Current loans from credit institutions | 300.17 | 0.39 | 9.17 | ||
| Advances received | 12.71 | 12.54 | 20.54 | 36.48 | 44.72 |
| Current trade creditors | 150.34 | 206.63 | 127.71 | 147.47 | 224.52 |
| Short-term deferred tax liabilities | 39.62 | 76.01 | 123.17 | 97.39 | |
| Other non-interest bearing current liabilities | 725.00 | 932.98 | 780.34 | 484.19 | 559.60 |
| Current liabilities total | 1 227.84 | 1 228.54 | 1 051.76 | 765.53 | 838.01 |
| Balance sheet total (liabilities) | 1 910.23 | 1 995.64 | 1 880.80 | 1 595.24 | 1 524.73 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.