Alment Praktiserende Læge Rikke Brandt ApS
CVR number: 37656798
Røgerupvej 4, 4050 Skibby
rikkebrandt@dadlnet.dk
tel: 26199378
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 687.71 | 2 760.72 | 3 013.36 | 2 540.39 | 1 341.99 |
| Wages and salaries | -1 844.22 | -1 853.79 | -1 718.48 | -1 628.24 | - 622.84 |
| Social security expenses | - 603.10 | - 453.36 | - 392.46 | - 288.62 | - 106.74 |
| Total depreciation | -46.00 | -48.00 | -91.57 | -22.00 | |
| EBIT | 240.40 | 407.58 | 854.42 | 531.96 | 590.42 |
| Other financial expenses | -0.35 | -1.64 | -0.39 | -1.37 | |
| Pre-tax profit | 240.40 | 407.23 | 852.78 | 531.57 | 589.05 |
| Income taxes | -53.12 | -89.80 | - 187.85 | - 117.42 | - 129.83 |
| Net earnings | 187.28 | 317.43 | 664.93 | 414.16 | 459.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 160.00 | 120.00 | 80.00 | 96.43 | 76.43 |
| Intangible assets total | 160.00 | 120.00 | 80.00 | 96.43 | 76.43 |
| Machinery and equipment | 24.00 | 18.00 | 10.00 | 2.00 | |
| Tangible assets total | 24.00 | 18.00 | 10.00 | 2.00 | |
| Participating interests | 117.19 | 399.95 | |||
| Investments total | 117.19 | 399.95 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 228.59 | 221.89 | 283.30 | ||
| Current other receivables | 33.59 | ||||
| Current deferred tax assets | 5.05 | 44.35 | 38.19 | ||
| Short term receivables total | 233.65 | 221.89 | 283.30 | 44.35 | 71.78 |
| Cash and bank deposits | 484.89 | 279.28 | 792.90 | 69.49 | 114.20 |
| Cash and cash equivalents | 484.89 | 279.28 | 792.90 | 69.49 | 114.20 |
| Balance sheet total (assets) | 902.54 | 639.17 | 1 166.19 | 329.45 | 662.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 413.00 | 100.00 | 114.40 | 977.36 | 232.23 |
| Other reserves | - 977.36 | -61.00 | |||
| Other restricted equity | 61.00 | ||||
| Retained earnings | - 186.97 | - 313.69 | - 110.66 | - 423.09 | - 241.17 |
| Profit of the financial year | 187.28 | 317.43 | 664.93 | 414.16 | 459.22 |
| Shareholders equity total | 463.31 | 153.74 | 718.66 | 41.06 | 500.29 |
| Provisions | 3.03 | 6.14 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 40.63 | 49.52 | 52.66 | 39.91 | 35.29 |
| Short-term deferred tax liabilities | 18.80 | 58.71 | 168.82 | 146.68 | 97.89 |
| Other non-interest bearing current liabilities | 379.80 | 374.17 | 219.92 | 101.80 | 28.89 |
| Current liabilities total | 439.23 | 482.41 | 441.40 | 288.39 | 162.07 |
| Balance sheet total (liabilities) | 902.54 | 639.17 | 1 166.19 | 329.45 | 662.36 |
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.