Tandlæge Hanne Lollike Holding ApS
CVR number: 32287344
Bymidten 35, 3500 Værløse
mail@furesoetand.dk
tel: 44481145
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 231.88 | 10 496.26 | 9 771.05 | 10 949.81 | 12 469.74 |
| Employee benefit expenses | -7 878.91 | -8 222.24 | -7 447.93 | -8 672.26 | -9 032.98 |
| Total depreciation | -1 053.36 | - 928.77 | - 934.89 | - 922.43 | - 884.61 |
| EBIT | 1 299.60 | 1 345.24 | 1 388.23 | 1 355.12 | 2 552.15 |
| Other financial income | 3.73 | 4.54 | 3.70 | 64.31 | 5.10 |
| Other financial expenses | - 674.18 | - 571.63 | - 460.42 | - 400.83 | - 397.86 |
| Pre-tax profit | 629.14 | 778.15 | 931.51 | 1 018.60 | 2 159.39 |
| Income taxes | - 143.48 | - 171.55 | - 205.22 | - 224.37 | - 469.58 |
| Net earnings | 485.66 | 606.60 | 726.28 | 794.23 | 1 689.80 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Goodwill | 4 185.35 | 3 899.51 | 3 613.67 | 3 327.82 | 3 041.98 |
| Intangible assets total | 4 185.35 | 3 899.51 | 3 613.67 | 3 327.82 | 3 041.98 |
| Buildings | 2 190.53 | 1 938.13 | 1 666.57 | 1 409.58 | 1 152.58 |
| Machinery and equipment | 2 056.27 | 1 860.90 | 1 618.41 | 1 238.82 | 1 299.47 |
| Tangible assets total | 4 246.79 | 3 799.02 | 3 284.98 | 2 648.39 | 2 452.06 |
| Other non-current investments | -0.00 | ||||
| Other receivables | 150.39 | 152.62 | 154.90 | 157.21 | 164.47 |
| Investments total | 150.39 | 152.62 | 154.90 | 157.21 | 164.47 |
| Long term receivables total | |||||
| Raw materials and consumables | 138.00 | 138.00 | 138.00 | ||
| Finished products/goods | 138.00 | 138.00 | |||
| Inventories total | 138.00 | 138.00 | 138.00 | 138.00 | 138.00 |
| Current trade debtors | 278.50 | 258.96 | 246.53 | 219.81 | 278.13 |
| Prepayments and accrued income | 82.04 | 126.50 | 74.34 | 114.66 | 119.48 |
| Current other receivables | 34.44 | 52.42 | 93.60 | 128.83 | 28.99 |
| Current deferred tax assets | 76.00 | 14.45 | 80.13 | 77.30 | |
| Short term receivables total | 470.98 | 452.32 | 494.60 | 540.60 | 426.61 |
| Other current investments | 360.51 | 557.36 | |||
| Cash and bank deposits | 499.94 | 2.15 | 1 054.18 | 709.70 | 1 499.46 |
| Cash and cash equivalents | 499.94 | 2.15 | 1 054.18 | 1 070.21 | 2 056.82 |
| Balance sheet total (assets) | 9 691.45 | 8 443.62 | 8 740.32 | 7 882.23 | 8 279.93 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 108.00 | 110.60 | 500.00 | 500.00 | 1 250.00 |
| Retained earnings | 255.63 | 630.69 | 737.29 | 963.57 | 507.80 |
| Profit of the financial year | 485.66 | 606.60 | 726.28 | 794.23 | 1 689.80 |
| Shareholders equity total | 974.29 | 1 472.89 | 2 088.57 | 2 382.80 | 3 572.61 |
| Provisions | 722.63 | 858.63 | 927.98 | 975.65 | 935.86 |
| Non-current loans from credit institutions | 325.77 | ||||
| Non-current other liabilities | 131.60 | ||||
| Non-current liabilities total | 131.60 | 325.77 | |||
| Current loans from credit institutions | 781.74 | 4.05 | |||
| Current trade creditors | 325.18 | 393.41 | 270.19 | 303.29 | 367.60 |
| Short-term deferred tax liabilities | 91.37 | ||||
| Other non-interest bearing current liabilities | 7 669.35 | 4 936.95 | 5 127.80 | 4 220.50 | 3 308.44 |
| Current liabilities total | 7 994.54 | 6 112.10 | 5 397.99 | 4 523.78 | 3 771.46 |
| Balance sheet total (liabilities) | 9 691.45 | 8 575.22 | 8 740.32 | 7 882.23 | 8 279.93 |
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.