ALMENT PRAKTISERENDE LÆGE LOTHAR HESS ApS — Credit Rating and Financial Key Figures
CVR number: 34058814
Dravedvej 2 A, 6240 Løgumkloster
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -51.40 | -58.51 | -66.26 | -68.56 | - 106.27 |
| Employee benefit expenses | - 564.11 | - 574.30 | - 568.87 | - 590.01 | - 588.41 |
| Total depreciation | -90.00 | -90.00 | - 100.47 | -15.70 | -15.70 |
| EBIT | - 705.52 | - 722.81 | - 735.60 | - 674.26 | - 710.38 |
| Other financial expenses | -0.04 | -5.31 | -6.21 | -9.30 | -6.94 |
| Income from other inv. held as non-curr. assets | 1 117.80 | 1 034.03 | 1 496.95 | 1 454.33 | 1 551.35 |
| Pre-tax profit | 412.25 | 305.92 | 755.14 | 770.77 | 834.03 |
| Income taxes | -90.73 | -68.53 | - 166.84 | - 171.03 | - 185.07 |
| Net earnings | 321.52 | 237.39 | 588.30 | 599.74 | 648.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 180.00 | 90.00 | 146.53 | 130.83 | 115.13 |
| Intangible assets total | 180.00 | 90.00 | 146.53 | 130.83 | 115.13 |
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 147.30 | 121.30 | 284.09 | 211.91 | 195.02 |
| Long term receivables total | 147.30 | 121.30 | 284.09 | 211.91 | 195.02 |
| Inventories total | |||||
| Prepayments and accrued income | 1.97 | ||||
| Current other receivables | 1.00 | 1.00 | |||
| Short term receivables total | 2.97 | 1.00 | |||
| Cash and bank deposits | 589.99 | 369.40 | 430.72 | 512.58 | 717.44 |
| Cash and cash equivalents | 589.99 | 369.40 | 430.72 | 512.58 | 717.44 |
| Balance sheet total (assets) | 917.30 | 583.67 | 862.34 | 855.32 | 1 027.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | 360.00 | 580.00 | 600.00 | 650.00 |
| Retained earnings | - 198.79 | - 237.27 | - 579.88 | - 591.58 | - 641.84 |
| Profit of the financial year | 321.52 | 237.39 | 588.30 | 599.74 | 648.96 |
| Shareholders equity total | 702.73 | 440.12 | 668.42 | 688.16 | 737.12 |
| Provisions | 39.60 | 19.80 | 2.63 | 4.11 | 5.59 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.00 | 26.00 | 31.00 | 26.00 | 26.00 |
| Short-term deferred tax liabilities | 131.85 | 48.33 | 134.01 | 121.55 | 121.59 |
| Other non-interest bearing current liabilities | 17.11 | 49.42 | 26.27 | 15.50 | 137.29 |
| Current liabilities total | 174.97 | 123.75 | 191.28 | 163.05 | 284.88 |
| Balance sheet total (liabilities) | 917.30 | 583.67 | 862.34 | 855.32 | 1 027.59 |
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.