Tandlægeselskabet Kjellerup Tandlægecenter I/S — Credit Rating and Financial Key Figures
CVR number: 37914339
Sindingsgade 6, 8620 Kjellerup
Info@kjtand.dk
tel: 86881630
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 857.24 | 9 221.28 | 9 962.75 | 10 460.58 | 11 123.70 |
| Employee benefit expenses | -2 888.07 | -3 982.10 | -4 425.77 | -4 890.08 | -5 363.54 |
| EBIT | 4 969.17 | 5 239.19 | 5 536.98 | 5 570.50 | 5 760.16 |
| Other financial income | 2.09 | 1.80 | 3.32 | 1.20 | 5.50 |
| Other financial expenses | -1.65 | -1.88 | -5.46 | -1.25 | -0.07 |
| Pre-tax profit | 4 969.61 | 5 239.11 | 5 534.85 | 5 570.45 | 5 765.59 |
| Net earnings | 4 969.61 | 5 239.11 | 5 534.85 | 5 570.45 | 5 765.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 50.00 | 50.00 | 50.00 | 50.00 | |
| Finished products/goods | 50.00 | ||||
| Inventories total | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Current trade debtors | 263.04 | 300.37 | 304.68 | 770.86 | 834.00 |
| Prepayments and accrued income | 42.71 | 46.52 | 53.45 | 56.82 | 46.66 |
| Current other receivables | 60.96 | 41.46 | |||
| Short term receivables total | 366.71 | 388.35 | 358.12 | 827.68 | 880.66 |
| Cash and bank deposits | 86.33 | 2.86 | 197.67 | 111.59 | 467.60 |
| Cash and cash equivalents | 86.33 | 2.86 | 197.67 | 111.59 | 467.60 |
| Balance sheet total (assets) | 503.04 | 441.21 | 605.79 | 989.27 | 1 398.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | - 226.49 | - 677.89 | 72.63 | 481.77 | 851.37 |
| Share premium account | - 261.63 | 91.65 | 273.95 | 386.75 | |
| Shares repurchased | 2 635.23 | 2 682.79 | |||
| Other reserves | 261.63 | -91.65 | -2 909.18 | -3 069.54 | |
| Retained earnings | -4 969.61 | -5 239.11 | -5 534.85 | -5 570.45 | -5 765.59 |
| Profit of the financial year | 4 969.61 | 5 239.11 | 5 534.85 | 5 570.45 | 5 765.59 |
| Shareholders equity total | - 226.49 | - 677.89 | 72.63 | 481.77 | 851.37 |
| Non-current loans from credit institutions | 273.07 | 13.78 | 12.41 | ||
| Non-current other liabilities | 266.13 | ||||
| Non-current liabilities total | 266.13 | 273.07 | 13.78 | 12.41 | |
| Current loans from credit institutions | 91.22 | ||||
| Current trade creditors | 145.62 | 239.34 | 135.65 | 128.93 | 159.97 |
| Other non-interest bearing current liabilities | 317.78 | 515.47 | 383.74 | 366.16 | 386.92 |
| Current liabilities total | 463.40 | 846.03 | 519.39 | 495.09 | 546.89 |
| Balance sheet total (liabilities) | 503.04 | 441.21 | 605.79 | 989.27 | 1 398.26 |
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.