TAASTRUP TANDLÆGECENTER ApS
CVR number: 29171505
Marievej 1 B, 2630 Taastrup
tel: 43997116
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 791.08 | 9 309.68 | 10 756.74 | 10 910.37 | 11 295.81 |
| Employee benefit expenses | -3 226.12 | -3 676.51 | -3 527.16 | -4 070.10 | -4 341.13 |
| Total depreciation | - 162.19 | - 126.68 | - 123.07 | - 161.17 | - 166.53 |
| EBIT | 5 402.77 | 5 506.49 | 7 106.52 | 6 679.10 | 6 788.15 |
| Other financial income | 362.10 | 170.21 | 598.72 | 126.98 | 1 401.63 |
| Other financial expenses | - 777.05 | - 767.96 | - 877.58 | -2 314.88 | - 936.81 |
| Pre-tax profit | 4 987.81 | 4 908.75 | 6 827.66 | 4 491.21 | 7 252.96 |
| Income taxes | -1 098.52 | -1 082.49 | -1 504.89 | - 988.80 | -1 595.76 |
| Net earnings | 3 889.29 | 3 826.26 | 5 322.77 | 3 502.41 | 5 657.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 551.25 | 459.38 | 367.50 | 275.63 | 183.75 |
| Intangible assets total | 551.25 | 459.38 | 367.50 | 275.63 | 183.75 |
| Machinery and equipment | 64.68 | 93.58 | 93.59 | 264.29 | 189.63 |
| Tangible assets total | 64.68 | 93.58 | 93.59 | 264.29 | 189.63 |
| Other receivables | 25.81 | 25.81 | 25.81 | 25.81 | 25.81 |
| Investments total | 25.81 | 25.81 | 25.81 | 25.81 | 25.81 |
| Long term receivables total | |||||
| Finished products/goods | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 |
| Inventories total | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 |
| Current trade debtors | 449.80 | 269.42 | 312.67 | 307.82 | 347.81 |
| Current other receivables | 534.20 | 918.92 | 1 104.17 | 1 149.45 | 846.55 |
| Short term receivables total | 984.00 | 1 188.34 | 1 416.84 | 1 457.27 | 1 194.36 |
| Other current investments | 9 634.24 | 9 753.97 | 11 526.36 | 10 384.53 | 29 974.53 |
| Cash and bank deposits | 8 451.53 | 11 261.18 | 13 818.84 | 16 008.21 | 2 453.89 |
| Cash and cash equivalents | 18 085.77 | 21 015.14 | 25 345.19 | 26 392.74 | 32 428.42 |
| Balance sheet total (assets) | 19 746.51 | 22 817.26 | 27 283.93 | 28 450.74 | 34 056.98 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 2 000.00 | 1 000.00 | 3 000.00 | |
| Other reserves | -1 000.00 | ||||
| Retained earnings | 3 073.64 | 4 962.93 | 7 789.19 | 13 111.96 | 13 614.37 |
| Profit of the financial year | 3 889.29 | 3 826.26 | 5 322.77 | 3 502.41 | 5 657.20 |
| Shareholders equity total | 8 087.93 | 10 914.19 | 14 236.96 | 16 739.37 | 21 396.57 |
| Provisions | 235.39 | 291.54 | 317.94 | 302.64 | 212.50 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3.45 | ||||
| Advances received | 194.15 | 524.01 | 544.42 | 378.48 | 290.72 |
| Current trade creditors | 304.64 | 225.09 | 165.77 | 372.29 | 250.87 |
| Short-term deferred tax liabilities | 802.96 | 751.08 | 1 138.56 | 715.26 | 1 289.38 |
| Other non-interest bearing current liabilities | 10 121.44 | 10 111.34 | 10 876.83 | 9 942.70 | 10 616.94 |
| Current liabilities total | 11 423.19 | 11 611.53 | 12 729.03 | 11 408.73 | 12 447.91 |
| Balance sheet total (liabilities) | 19 746.51 | 22 817.26 | 27 283.93 | 28 450.74 | 34 056.98 |
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.