TANDLÆGESELSKABET HØJBRO PLADS ApS
CVR number: 35664580
Lille Kirkestræde 3, 1072 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 133.10 | 5 646.00 | 3 732.70 | 2 282.36 | 3 278.62 |
| Employee benefit expenses | -4 394.47 | -4 648.53 | -2 452.22 | -2 402.20 | -3 565.02 |
| Total depreciation | - 223.46 | - 202.96 | - 111.54 | -73.64 | -92.35 |
| EBIT | - 484.82 | 794.51 | 1 168.94 | - 193.48 | - 378.75 |
| Other financial income | 22.34 | 0.80 | |||
| Other financial expenses | -9.54 | -75.65 | -39.96 | -30.24 | -10.51 |
| Pre-tax profit | - 472.02 | 718.86 | 1 128.97 | - 223.72 | - 388.45 |
| Income taxes | - 166.90 | 63.22 | - 249.32 | 40.52 | 81.97 |
| Net earnings | - 638.91 | 782.08 | 879.65 | - 183.19 | - 306.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 650.59 | 580.25 | 509.92 | 439.59 | 369.25 |
| Intangible assets total | 650.59 | 580.25 | 509.92 | 439.59 | 369.25 |
| Buildings | 67.95 | 41.20 | 62.75 | 57.73 | |
| Machinery and equipment | 105.88 | ||||
| Tangible assets total | 173.83 | 41.20 | 62.75 | 57.73 | |
| Other receivables | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 |
| Investments total | 71.89 | 71.89 | 71.89 | 71.89 | 71.89 |
| Long term receivables total | |||||
| Finished products/goods | 376.70 | 395.00 | 330.00 | 285.00 | 285.00 |
| Inventories total | 376.70 | 395.00 | 330.00 | 285.00 | 285.00 |
| Current trade debtors | 498.87 | 544.29 | 313.31 | 174.71 | 106.94 |
| Prepayments and accrued income | 100.51 | 118.30 | 64.11 | 104.64 | |
| Current other receivables | 391.36 | ||||
| Current deferred tax assets | 56.66 | ||||
| Short term receivables total | 890.23 | 644.79 | 431.62 | 238.82 | 268.25 |
| Cash and bank deposits | 5.00 | 1 209.95 | 1 062.73 | 591.93 | 520.60 |
| Cash and cash equivalents | 5.00 | 1 209.95 | 1 062.73 | 591.93 | 520.60 |
| Balance sheet total (assets) | 2 168.24 | 2 943.09 | 2 406.15 | 1 689.98 | 1 572.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | ||||
| Retained earnings | - 396.47 | -1 035.38 | - 366.31 | 513.34 | 330.15 |
| Profit of the financial year | - 638.91 | 782.08 | 879.65 | - 183.19 | - 306.48 |
| Shareholders equity total | - 985.38 | - 203.31 | 676.34 | 380.15 | 73.67 |
| Provisions | 81.63 | 18.42 | 81.36 | 40.84 | |
| Non-current loans from credit institutions | 809.40 | 747.38 | |||
| Non-current other liabilities | 27.22 | 73.31 | 159.00 | ||
| Non-current deferred tax liabilities | 159.00 | 165.35 | |||
| Non-current liabilities total | 836.62 | 820.69 | 159.00 | 159.00 | 165.35 |
| Current loans from credit institutions | 853.88 | 171.66 | 29.54 | 50.32 | |
| Advances received | 444.10 | 494.05 | 471.41 | 436.34 | 495.72 |
| Current trade creditors | 204.15 | 216.30 | 415.42 | 300.10 | 299.00 |
| Short-term deferred tax liabilities | 186.38 | 0.00 | |||
| Other non-interest bearing current liabilities | 733.24 | 1 425.27 | 386.69 | 323.23 | 538.97 |
| Current liabilities total | 2 235.37 | 2 307.29 | 1 489.44 | 1 109.99 | 1 333.69 |
| Balance sheet total (liabilities) | 2 168.24 | 2 943.09 | 2 406.15 | 1 689.98 | 1 572.71 |
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.