TANDLÆGERNE ANNETTE VANG CHRISTENSEN OG ERIK UTTENTHAL ApS
CVR number: 14258108
Nordre Jernbanevej 36, 3400 Hillerød
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 055.12 | 3 087.71 | 3 167.34 | 6 242.22 | 2 894.25 |
| Employee benefit expenses | - 983.84 | - 866.26 | -1 053.73 | -1 216.67 | - 595.86 |
| Other operating expenses | -84.00 | ||||
| Total depreciation | - 213.05 | - 212.64 | - 187.31 | -81.80 | -65.89 |
| EBIT | 1 858.23 | 2 008.81 | 1 926.30 | 4 859.75 | 2 232.49 |
| Other financial income | 251.13 | 304.45 | 364.83 | 308.57 | 161.56 |
| Other financial expenses | -18.39 | -17.60 | -2.31 | -3.73 | -2.03 |
| Pre-tax profit | 2 090.98 | 2 295.66 | 2 288.82 | 5 164.59 | 2 392.02 |
| Income taxes | - 472.29 | - 509.33 | - 512.10 | -1 160.43 | - 538.99 |
| Net earnings | 1 618.69 | 1 786.33 | 1 776.72 | 4 004.16 | 1 853.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 689.46 | 293.66 | 194.07 | ||
| Intangible assets total | 689.46 | 293.66 | 194.07 | ||
| Buildings | 12.81 | 10.59 | 8.36 | 6.13 | 3.90 |
| Machinery and equipment | 521.46 | 311.04 | 520.50 | 106.88 | 62.70 |
| Tangible assets total | 534.27 | 321.63 | 528.86 | 113.00 | 66.60 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 44.06 | ||||
| Non-curr. owed by particip. interest comp. | 544.21 | 159.40 | |||
| Non-current loans receivable | 112.88 | 293.68 | |||
| Long term receivables total | 544.21 | 159.40 | 44.06 | 112.88 | 293.68 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 6 732.63 | 8 393.26 | 10 213.24 | 5 523.82 | 2 715.72 |
| Current deferred tax assets | 23.04 | 36.17 | 10.27 | ||
| Short term receivables total | 6 755.67 | 8 429.42 | 10 223.51 | 5 523.82 | 2 715.72 |
| Cash and bank deposits | 625.85 | 997.94 | 156.56 | 269.25 | 247.21 |
| Cash and cash equivalents | 625.85 | 997.94 | 156.56 | 269.25 | 247.21 |
| Balance sheet total (assets) | 8 459.99 | 9 908.39 | 11 642.45 | 6 312.61 | 3 517.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 10 000.00 | 4 000.00 | |||
| Retained earnings | 5 624.00 | 7 242.69 | - 970.98 | -3 194.27 | 809.90 |
| Profit of the financial year | 1 618.69 | 1 786.33 | 1 776.72 | 4 004.16 | 1 853.04 |
| Shareholders equity total | 7 367.69 | 9 154.02 | 10 930.73 | 4 934.90 | 2 787.93 |
| Provisions | 79.77 | 50.52 | |||
| Non-current liabilities total | |||||
| Current bonds | 227.56 | 110.59 | |||
| Current trade creditors | 23.13 | 23.13 | 23.13 | ||
| Current owed to group member | 386.10 | ||||
| Short-term deferred tax liabilities | 1 070.39 | 568.24 | |||
| Other non-interest bearing current liabilities | 683.07 | 731.25 | 688.59 | ||
| Current liabilities total | 1 092.30 | 754.37 | 711.72 | 1 297.94 | 678.83 |
| Balance sheet total (liabilities) | 8 459.99 | 9 908.39 | 11 642.45 | 6 312.61 | 3 517.28 |
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.