Tandklinikken CS ApS — Credit Rating and Financial Key Figures
CVR number: 40448357
Jernbanegade 1, 4600 Køge
charlottesparre@gmail.com
tel: 56713187
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 171.24 | 201.44 | 734.28 | 1 034.66 | 789.54 |
| Employee benefit expenses | - 107.63 | -83.57 | - 566.74 | - 918.45 | - 787.79 |
| Total depreciation | -14.18 | -32.12 | -55.35 | -62.10 | -62.10 |
| EBIT | 49.43 | 85.76 | 112.20 | 54.11 | -60.35 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -1.50 | -3.30 | -7.77 | -5.87 | -0.00 |
| Pre-tax profit | 47.93 | 82.45 | 104.42 | 48.25 | -60.33 |
| Income taxes | -11.52 | -18.88 | -25.16 | -12.01 | 13.82 |
| Net earnings | 36.41 | 63.58 | 79.26 | 36.23 | -46.52 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 114.57 | 148.70 | 243.35 | 181.25 | 119.15 |
| Tangible assets total | 114.57 | 148.70 | 243.35 | 181.25 | 119.15 |
| Other receivables | 31.50 | 32.45 | 48.33 | 49.33 | 55.43 |
| Investments total | 31.50 | 32.45 | 48.33 | 49.33 | 55.43 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.90 | ||||
| Prepayments and accrued income | 17.47 | 133.91 | |||
| Current deferred tax assets | 13.62 | ||||
| Short term receivables total | 17.47 | 133.91 | 29.52 | ||
| Cash and bank deposits | 44.63 | 0.05 | 131.52 | 253.98 | 156.72 |
| Cash and cash equivalents | 44.63 | 0.05 | 131.52 | 253.98 | 156.72 |
| Balance sheet total (assets) | 208.17 | 315.10 | 423.20 | 484.56 | 360.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 36.41 | 99.98 | 179.24 | 215.47 | |
| Profit of the financial year | 36.41 | 63.58 | 79.26 | 36.23 | -46.52 |
| Shareholders equity total | 86.41 | 149.99 | 229.24 | 265.48 | 218.96 |
| Provisions | 3.96 | 5.85 | 8.64 | 6.20 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 35.44 | ||||
| Current trade creditors | 10.00 | 10.00 | 15.00 | 14.00 | 20.00 |
| Current owed to participating | 90.00 | 56.12 | 93.98 | 107.99 | 17.99 |
| Short-term deferred tax liabilities | 7.56 | 17.00 | 21.38 | 12.45 | |
| Other non-interest bearing current liabilities | 10.24 | 40.71 | 54.97 | 78.45 | 103.87 |
| Current liabilities total | 117.80 | 159.27 | 185.32 | 212.89 | 141.86 |
| Balance sheet total (liabilities) | 208.17 | 315.10 | 423.20 | 484.56 | 360.82 |
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.