Tandlæge Mathias Rud Jacobsen ApS — Credit Rating and Financial Key Figures
CVR number: 38339516
Birkebakken 17, 2500 Valby
mathiasrj1990@hotmail.com
tel: 61686362
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -64.00 | -86.00 | -84.00 | -1.68 | - 113.42 |
Employee benefit expenses | - 649.80 | - 793.95 | |||
Total depreciation | - 270.16 | - 270.16 | |||
EBIT | - 996.00 | -1 688.00 | - 987.00 | - 921.65 | -1 177.53 |
Other financial income | 2 356.26 | ||||
Other financial expenses | - 419.38 | -1 211.21 | |||
Net income from associates (fin.) | 5 710.58 | 5 910.42 | |||
Pre-tax profit | 940.00 | 2 675.00 | 3 061.00 | 4 369.55 | 5 877.95 |
Income taxes | -1 022.42 | -1 284.34 | |||
Net earnings | 940.00 | 2 675.00 | 3 061.00 | 3 347.13 | 4 593.61 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 1 435.65 | 1 341.95 | |||
Intangible assets total | 1 435.65 | 1 341.95 | |||
Land and waters | 9 009.31 | 8 916.86 | |||
Machinery and equipment | 295.51 | 211.50 | |||
Tangible assets total | 9 304.82 | 9 128.36 | |||
Holdings in group member companies | 7 427.06 | 2 768.69 | |||
Participating interests | 3 201.00 | ||||
Other receivables | 3 194.00 | 12 953.00 | 17 953.00 | ||
Investments total | 3 194.00 | 12 953.00 | 17 953.00 | 10 628.06 | 2 768.69 |
Long term receivables total | |||||
Inventories total | |||||
Current amounts owed by group member comp. | 903.20 | ||||
Current other receivables | 47.86 | 148.33 | |||
Short term receivables total | 47.86 | 1 051.53 | |||
Other current investments | 1 281.77 | 13 323.14 | |||
Cash and bank deposits | 30.45 | 362.56 | |||
Cash and cash equivalents | 1 312.21 | 13 685.70 | |||
Balance sheet total (assets) | 3 194.00 | 12 953.00 | 17 953.00 | 22 728.60 | 27 976.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 129.00 | 4 749.00 | 7 754.00 | 50.00 | 50.00 |
Shares repurchased | 117.80 | 1 000.00 | |||
Retained earnings | - 940.00 | -2 675.00 | -3 061.00 | 7 471.44 | 9 818.57 |
Profit of the financial year | 940.00 | 2 675.00 | 3 061.00 | 3 347.13 | 4 593.61 |
Shareholders equity total | 2 129.00 | 4 749.00 | 7 754.00 | 10 986.37 | 15 462.18 |
Provisions | 1 005.54 | 1 139.12 | |||
Non-current loans from credit institutions | 6 225.27 | 5 616.32 | |||
Non-current liabilities total | 6 225.27 | 5 616.32 | |||
Current loans from credit institutions | 3 711.35 | 3 273.13 | |||
Current trade creditors | 35.00 | 42.00 | |||
Current owed to participating | 457.32 | 1 210.27 | |||
Short-term deferred tax liabilities | 16.65 | 944.27 | |||
Other non-interest bearing current liabilities | 291.10 | 288.94 | |||
Current liabilities total | 4 511.42 | 5 758.62 | |||
Balance sheet total (liabilities) | 2 129.00 | 4 749.00 | 7 754.00 | 22 728.60 | 27 976.23 |
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.