ALMENT PRAKTISERENDE LÆGE ROMAN SCHWINGER ApS — Credit Rating and Financial Key Figures
CVR number: 30240294
Vestergade 21, 6310 Broager
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 403.00 | 1 468.00 | 1 469.00 | 1 530.00 | 1 501.39 |
| Employee benefit expenses | - 681.00 | - 669.00 | - 715.00 | - 735.00 | - 758.73 |
| EBIT | 722.00 | 799.00 | 754.00 | 795.00 | 742.66 |
| Other financial income | 1.32 | ||||
| Other financial expenses | -4.00 | -3.00 | -4.00 | -2.00 | -0.08 |
| Pre-tax profit | 718.00 | 796.00 | 750.00 | 793.00 | 743.91 |
| Income taxes | - 158.00 | - 176.00 | - 167.00 | - 174.00 | - 165.34 |
| Net earnings | 560.00 | 620.00 | 583.00 | 619.00 | 578.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 67.00 | 175.00 | 175.00 | 173.00 | 169.81 |
| Investments total | 67.00 | 175.00 | 175.00 | 173.00 | 169.81 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 23.00 | 5.00 | 8.00 | 12.00 | 15.64 |
| Prepayments and accrued income | 2.00 | ||||
| Current other receivables | 21.00 | 22.00 | 22.00 | 19.00 | 19.21 |
| Current deferred tax assets | 7.00 | 3.76 | |||
| Short term receivables total | 44.00 | 29.00 | 37.00 | 31.00 | 38.62 |
| Cash and bank deposits | 700.00 | 703.00 | 583.00 | 609.00 | 584.24 |
| Cash and cash equivalents | 700.00 | 703.00 | 583.00 | 609.00 | 584.24 |
| Balance sheet total (assets) | 811.00 | 907.00 | 795.00 | 813.00 | 792.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 560.00 | 620.00 | 583.00 | 619.00 | 578.57 |
| Retained earnings | - 560.00 | - 620.00 | - 583.00 | - 619.00 | - 578.57 |
| Profit of the financial year | 560.00 | 620.00 | 583.00 | 619.00 | 578.57 |
| Shareholders equity total | 685.00 | 745.00 | 708.00 | 744.00 | 703.57 |
| Provisions | 2.00 | ||||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 13.00 | 30.00 | 1.00 | ||
| Other non-interest bearing current liabilities | 111.00 | 132.00 | 87.00 | 68.00 | 89.10 |
| Current liabilities total | 124.00 | 162.00 | 87.00 | 69.00 | 89.10 |
| Balance sheet total (liabilities) | 811.00 | 907.00 | 795.00 | 813.00 | 792.67 |
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.