TANDLÆGE LISA MOGENSEN ApS
CVR number: 33778422
Vorregårdsparken 5, Ugelbølle 8410 Rønde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -25.66 | -21.80 | -41.92 | -43.57 | -49.28 |
| Employee benefit expenses | - 421.55 | - 424.91 | - 635.46 | - 655.22 | - 652.57 |
| EBIT | - 447.21 | - 446.71 | - 677.38 | - 698.79 | - 701.85 |
| Other financial expenses | -14.68 | -2.12 | -11.25 | -13.98 | -13.10 |
| Net income from associates (fin.) | 914.17 | 682.42 | 958.00 | 993.51 | 1 008.18 |
| Pre-tax profit | 452.29 | 233.59 | 269.37 | 280.74 | 293.23 |
| Income taxes | - 100.80 | -51.48 | -59.92 | -62.28 | -69.41 |
| Net earnings | 351.49 | 182.11 | 209.45 | 218.46 | 223.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 655.32 | 655.32 | 655.32 | 655.32 | 655.32 |
| Investments total | 655.32 | 655.32 | 655.32 | 655.32 | 655.32 |
| Non-curr. owed by particip. interest comp. | 421.36 | 381.85 | 50.44 | 244.20 | 90.97 |
| Long term receivables total | 421.36 | 381.85 | 50.44 | 244.20 | 90.97 |
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 42.86 | 10.03 | 20.63 | 41.96 | |
| Cash and cash equivalents | 42.86 | 10.03 | 20.63 | 41.96 | |
| Balance sheet total (assets) | 1 076.68 | 1 080.03 | 715.79 | 920.15 | 788.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 525.00 | 240.00 | 211.00 | |
| Other reserves | - 150.00 | ||||
| Retained earnings | 253.56 | 80.05 | 262.16 | 231.61 | 239.07 |
| Profit of the financial year | 351.49 | 182.11 | 209.45 | 218.46 | 223.82 |
| Shareholders equity total | 740.35 | 867.16 | 551.61 | 770.07 | 603.89 |
| Provisions | 50.20 | 33.29 | 20.69 | 24.78 | 34.79 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 47.23 | ||||
| Current trade creditors | 4.50 | 12.17 | 4.88 | 5.21 | 4.50 |
| Short-term deferred tax liabilities | 114.78 | 62.40 | 48.51 | 24.19 | 17.40 |
| Other non-interest bearing current liabilities | 119.62 | 105.02 | 90.10 | 95.90 | 127.67 |
| Current liabilities total | 286.13 | 179.59 | 143.49 | 125.30 | 149.57 |
| Balance sheet total (liabilities) | 1 076.68 | 1 080.03 | 715.79 | 920.15 | 788.25 |
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.