FysioDanmark Helsinge ApS
CVR number: 33780168
Idrætsvej 21, 3200 Helsinge
info@fysihelsinge.dk
tel: 41655887
www.fysihelsinge.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 320.88 | 2 673.40 | 2 699.61 | 3 606.00 | 3 537.78 |
| Employee benefit expenses | -2 455.46 | -2 704.91 | -2 236.58 | -2 662.00 | -2 770.44 |
| Other operating expenses | - 676.60 | -61.00 | -6.20 | ||
| Total depreciation | - 252.09 | - 334.66 | - 284.06 | - 230.00 | - 223.79 |
| EBIT | 613.33 | -1 042.77 | 178.97 | 653.00 | 537.35 |
| Other financial income | 10.59 | ||||
| Other financial expenses | - 137.20 | - 135.39 | -33.48 | -24.00 | -84.44 |
| Reduction non-current investment assets | -1 429.14 | ||||
| Pre-tax profit | 476.13 | -1 178.15 | 145.49 | 629.00 | - 965.64 |
| Income taxes | -89.44 | 91.70 | -34.49 | - 220.00 | - 109.58 |
| Net earnings | 386.70 | -1 086.45 | 111.00 | 409.00 | -1 075.21 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 210.00 | 70.00 | |||
| Intangible assets total | 210.00 | 70.00 | |||
| Land and waters | 2 903.31 | ||||
| Buildings | 116.97 | 394.86 | 316.50 | ||
| Machinery and equipment | 246.74 | 353.14 | 396.99 | 482.00 | 270.16 |
| Tangible assets total | 3 267.02 | 748.01 | 713.49 | 482.00 | 270.16 |
| Other receivables | 52.06 | 52.06 | 52.00 | 52.06 | |
| Investments total | 52.06 | 52.06 | 52.00 | 52.06 | |
| Non-current loans receivable | 18.75 | 18.75 | 18.75 | 1 145.00 | 18.75 |
| Long term receivables total | 18.75 | 18.75 | 18.75 | 1 145.00 | 18.75 |
| Raw materials and consumables | 48.20 | 64.62 | 63.06 | 79.00 | 51.50 |
| Inventories total | 48.20 | 64.62 | 63.06 | 79.00 | 51.50 |
| Current trade debtors | 306.38 | 294.00 | 252.90 | 308.00 | 223.87 |
| Current amounts owed by group member comp. | 118.49 | ||||
| Prepayments and accrued income | 28.94 | 27.00 | |||
| Current other receivables | 11.90 | 422.52 | |||
| Current deferred tax assets | 255.98 | 221.49 | 2.00 | 1 594.01 | |
| Short term receivables total | 306.38 | 578.92 | 486.29 | 337.00 | 2 358.89 |
| Cash and bank deposits | 126.40 | ||||
| Cash and cash equivalents | 126.40 | ||||
| Balance sheet total (assets) | 3 850.34 | 1 658.76 | 1 333.66 | 2 095.00 | 2 751.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Share premium account | 550.13 | ||||
| Retained earnings | - 136.15 | 250.55 | - 285.77 | - 175.00 | 234.16 |
| Profit of the financial year | 386.70 | -1 086.45 | 111.00 | 409.00 | -1 075.21 |
| Shareholders equity total | 330.55 | - 195.77 | -84.77 | 324.00 | - 751.05 |
| Provisions | 6.51 | ||||
| Non-current loans from credit institutions | 2 088.35 | ||||
| Non-current liabilities total | 2 088.35 | ||||
| Current loans from credit institutions | 475.23 | 961.62 | 576.69 | 1 088.00 | 1 447.49 |
| Current trade creditors | 348.55 | 131.66 | 61.17 | 42.00 | 30.00 |
| Current owed to participating | 75.55 | 1.98 | 0.06 | ||
| Current owed to group member | 80.68 | 76.72 | 70.00 | ||
| Short-term deferred tax liabilities | 99.26 | 1 701.72 | |||
| Other non-interest bearing current liabilities | 426.33 | 678.59 | 703.78 | 571.00 | 323.20 |
| Current liabilities total | 1 424.93 | 1 854.53 | 1 418.43 | 1 771.00 | 3 502.41 |
| Balance sheet total (liabilities) | 3 850.34 | 1 658.76 | 1 333.66 | 2 095.00 | 2 751.36 |
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.