TANDLÆGE METTE BOUTRUP ApS
CVR number: 27255566
Adelvej 23, Taulov 7000 Fredericia
tel: 75562656
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 485.51 | 4 485.86 | 5 269.50 | 5 097.94 | 5 491.47 |
| Employee benefit expenses | -3 849.39 | -3 737.18 | -4 012.84 | -4 335.25 | -3 954.10 |
| Total depreciation | - 310.92 | - 285.44 | - 277.87 | - 280.19 | - 264.81 |
| EBIT | 325.20 | 451.15 | 978.79 | 482.50 | 1 272.55 |
| Other financial income | 2.48 | 2.00 | 1.88 | 0.85 | 1.07 |
| Other financial expenses | -98.76 | - 115.47 | -90.41 | -45.66 | -56.51 |
| Pre-tax profit | 228.91 | 337.68 | 890.25 | 437.69 | 1 217.12 |
| Income taxes | -51.86 | -75.17 | - 200.34 | - 138.14 | - 279.75 |
| Net earnings | 177.05 | 262.52 | 689.91 | 299.55 | 937.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 103.08 | 59.39 | 46.89 | 34.39 | 21.89 |
| Intangible assets total | 103.08 | 59.39 | 46.89 | 34.39 | 21.89 |
| Land and waters | 2 107.45 | 2 060.70 | 2 013.94 | 1 967.19 | 1 920.44 |
| Machinery and equipment | 800.79 | 1 059.67 | 1 130.05 | 940.35 | 967.57 |
| Tangible assets total | 2 908.24 | 3 120.36 | 3 143.99 | 2 907.54 | 2 888.00 |
| Other non-current investments | 12.00 | 12.00 | |||
| Other receivables | 15.00 | 15.00 | 15.00 | ||
| Investments total | 27.00 | 27.00 | 15.00 | ||
| Non-current loans receivable | 12.00 | 12.00 | 12.00 | ||
| Long term receivables total | 12.00 | 12.00 | 12.00 | ||
| Raw materials and consumables | 25.00 | 25.00 | 25.00 | ||
| Finished products/goods | 25.00 | 25.00 | |||
| Inventories total | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Current trade debtors | 123.33 | 144.56 | 229.11 | 154.06 | 168.63 |
| Prepayments and accrued income | 32.27 | 17.02 | 47.05 | 18.74 | 55.08 |
| Current other receivables | 35.42 | 5.38 | 72.70 | ||
| Current deferred tax assets | 1.19 | ||||
| Short term receivables total | 192.20 | 166.97 | 348.86 | 172.80 | 223.70 |
| Cash and bank deposits | 751.87 | 1 073.15 | 757.96 | 1 176.03 | 2 731.15 |
| Cash and cash equivalents | 751.87 | 1 073.15 | 757.96 | 1 176.03 | 2 731.15 |
| Balance sheet total (assets) | 4 007.39 | 4 471.87 | 4 349.70 | 4 327.76 | 5 901.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 304.86 | 1 368.90 | 1 517.02 | 2 089.14 | 2 266.68 |
| Profit of the financial year | 177.05 | 262.52 | 689.91 | 299.55 | 937.37 |
| Shareholders equity total | 1 717.51 | 1 869.42 | 2 446.34 | 2 631.49 | 3 451.06 |
| Provisions | 6.26 | 16.83 | 52.60 | 59.27 | |
| Non-current loans from credit institutions | 811.49 | 729.08 | 626.63 | 524.67 | |
| Non-current liabilities total | 811.49 | 729.08 | 626.63 | 524.67 | |
| Current loans from credit institutions | 70.24 | 102.00 | 102.00 | 102.00 | 525.17 |
| Advances received | 2.40 | 2.39 | 9.89 | 188.51 | 192.70 |
| Current trade creditors | 119.18 | 178.40 | 257.49 | 154.30 | 141.48 |
| Short-term deferred tax liabilities | 7.26 | 39.98 | 166.77 | 86.14 | 249.09 |
| Other non-interest bearing current liabilities | 1 279.32 | 1 544.35 | 723.75 | 588.06 | 1 282.98 |
| Current liabilities total | 1 478.40 | 1 867.11 | 1 259.91 | 1 119.01 | 2 391.42 |
| Balance sheet total (liabilities) | 4 007.39 | 4 471.87 | 4 349.70 | 4 327.76 | 5 901.75 |
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.