SPECIALLÆGESELSKABET RØNTGEN & ULTRALYDKLINIKKEN ApS
CVR number: 27505872
Vester Voldgade 9, 1552 København V
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 125.60 | 6 046.73 | 6 061.56 | 8 065.33 | 8 872.19 |
| Employee benefit expenses | -2 200.13 | -1 676.88 | -1 821.45 | -2 154.38 | -2 098.77 |
| Total depreciation | -53.19 | -48.44 | - 391.53 | - 390.50 | - 379.49 |
| EBIT | 4 872.28 | 4 321.41 | 3 848.58 | 5 520.46 | 6 393.92 |
| Other financial income | 43.67 | ||||
| Other financial expenses | -1.76 | -1.48 | -8.51 | -21.04 | -7.42 |
| Pre-tax profit | 4 870.52 | 4 319.93 | 3 840.07 | 5 499.42 | 6 430.17 |
| Income taxes | -1 074.92 | - 938.45 | - 802.23 | -1 210.71 | -1 415.62 |
| Net earnings | 3 795.60 | 3 381.49 | 3 037.84 | 4 288.71 | 5 014.55 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 177.04 | 130.43 | 1 456.19 | 1 066.49 | 687.00 |
| Other tangible assets | 153.74 | 151.91 | 150.07 | 149.28 | 149.28 |
| Tangible assets total | 330.78 | 282.34 | 1 606.27 | 1 215.77 | 836.27 |
| Other receivables | 82.35 | 82.87 | 82.87 | 86.80 | 88.85 |
| Investments total | 82.35 | 82.87 | 82.87 | 86.80 | 88.85 |
| Deferred tax assets | 2.27 | 19.33 | |||
| Long term receivables total | 2.27 | 19.33 | |||
| Inventories total | |||||
| Current trade debtors | 608.36 | 505.04 | 796.60 | 1 013.65 | 1 027.60 |
| Current amounts owed by group member comp. | 3 044.66 | 1 977.95 | 1 818.70 | 1 842.84 | |
| Prepayments and accrued income | 19.13 | 17.05 | 17.73 | 85.02 | 22.64 |
| Current other receivables | 240.44 | ||||
| Current deferred tax assets | 4.93 | ||||
| Short term receivables total | 3 672.15 | 2 740.48 | 819.26 | 2 917.36 | 2 893.09 |
| Cash and bank deposits | 1 681.91 | 2 027.39 | 2 704.96 | 2 026.34 | 3 301.55 |
| Cash and cash equivalents | 1 681.91 | 2 027.39 | 2 704.96 | 2 026.34 | 3 301.55 |
| Balance sheet total (assets) | 5 767.20 | 5 133.09 | 5 213.36 | 6 248.54 | 7 139.10 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 3 800.00 | 3 400.00 | 3 000.00 | 4 300.00 | 5 000.00 |
| Retained earnings | -3 723.71 | -3 328.12 | -2 946.63 | -4 208.80 | -4 920.09 |
| Profit of the financial year | 3 795.60 | 3 381.49 | 3 037.84 | 4 288.71 | 5 014.55 |
| Shareholders equity total | 3 996.88 | 3 578.37 | 3 216.20 | 4 504.91 | 5 219.46 |
| Provisions | 13.65 | 7.06 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 54.00 | 74.00 | 26.52 | 30.00 | |
| Current owed to participating | 159.41 | 99.75 | 123.26 | 136.03 | 126.14 |
| Current owed to group member | 367.08 | ||||
| Short-term deferred tax liabilities | 1 066.72 | 945.03 | 814.22 | 1 208.05 | 1 432.68 |
| Other non-interest bearing current liabilities | 476.55 | 428.88 | 692.59 | 373.02 | 330.81 |
| Current liabilities total | 1 756.67 | 1 547.66 | 1 997.16 | 1 743.62 | 1 919.63 |
| Balance sheet total (liabilities) | 5 767.20 | 5 133.09 | 5 213.36 | 6 248.54 | 7 139.10 |
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.