Speciallægeselskabet Gynækologisk Klinik ApS
CVR number: 37559679
Puggaardsgade 10, 1573 København V
Pernille@gyndoktor.dk
tel: 33130122
www.gynekolog.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 777.04 | 1 747.05 | 1 403.35 | 2 126.78 | 4 265.32 |
| Employee benefit expenses | -1 484.65 | -1 562.75 | - 905.74 | - 569.89 | -2 015.41 |
| Total depreciation | - 157.91 | - 157.91 | -99.09 | -39.36 | - 673.36 |
| EBIT | 134.48 | 26.39 | 398.53 | 1 517.53 | 1 576.55 |
| Other financial income | 41.11 | 27.50 | |||
| Other financial expenses | -1.74 | -39.55 | -12.11 | -48.69 | - 461.26 |
| Pre-tax profit | 132.74 | -13.16 | 427.53 | 1 496.34 | 1 115.29 |
| Income taxes | -30.83 | -7.60 | - 103.85 | - 330.98 | - 249.24 |
| Net earnings | 101.92 | -20.76 | 323.68 | 1 165.35 | 866.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 242.74 | 203.37 | 164.01 | 2 344.36 | 2 109.92 |
| Intangible assets total | 242.74 | 203.37 | 164.01 | 2 344.36 | 2 109.92 |
| Land and waters | 7 144.35 | 7 207.70 | |||
| Buildings | 17.68 | ||||
| Machinery and equipment | 195.95 | 59.72 | 17.68 | 820.49 | 2 013.54 |
| Tangible assets total | 195.95 | 77.41 | 17.68 | 7 964.84 | 9 221.24 |
| Investments total | |||||
| Non-current loans receivable | 211.57 | 515.75 | |||
| Long term receivables total | 211.57 | 515.75 | |||
| Inventories total | |||||
| Current trade debtors | 58.64 | 13.22 | |||
| Current amounts owed by group member comp. | -54.00 | 330.60 | |||
| Current other receivables | 352.68 | 53.45 | 67.58 | 104.89 | 228.39 |
| Short term receivables total | 298.68 | 442.69 | 80.80 | 104.89 | 228.39 |
| Cash and bank deposits | 346.18 | 280.03 | 571.43 | 1 437.61 | |
| Cash and cash equivalents | 346.18 | 280.03 | 571.43 | 1 437.61 | |
| Balance sheet total (assets) | 1 083.56 | 1 215.08 | 1 349.68 | 11 851.69 | 11 559.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 57.20 | 58.90 | 61.00 | |
| Retained earnings | 604.28 | 706.20 | 585.32 | 850.10 | 1 954.45 |
| Profit of the financial year | 101.92 | -20.76 | 323.68 | 1 165.35 | 866.05 |
| Shareholders equity total | 811.50 | 735.44 | 1 016.20 | 2 124.35 | 2 931.50 |
| Provisions | 18.14 | 12.05 | 4.39 | 162.75 | 200.91 |
| Non-current loans from credit institutions | 5 881.96 | 5 438.31 | |||
| Non-current liabilities total | 5 881.96 | 5 438.31 | |||
| Current loans from credit institutions | 149.46 | 3 304.36 | 2 521.17 | ||
| Current trade creditors | 18.75 | 31.34 | 158.47 | 35.00 | |
| Short-term deferred tax liabilities | 136.98 | 171.18 | 91.13 | 166.71 | 189.20 |
| Other non-interest bearing current liabilities | 116.93 | 277.65 | 57.16 | 53.10 | 243.47 |
| Current liabilities total | 253.92 | 467.58 | 329.09 | 3 682.64 | 2 988.84 |
| Balance sheet total (liabilities) | 1 083.56 | 1 215.08 | 1 349.68 | 11 851.69 | 11 559.55 |
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.