Amagerbro Fysioterapi & Træningscenter ApS
CVR number: 35661565
Kirkegårdsvej 25 A, 2300 København S
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 860.96 | 2 585.84 | 3 251.57 | 4 407.10 | 5 065.15 |
| Employee benefit expenses | -1 226.90 | -1 151.55 | -1 649.65 | -2 283.15 | -2 372.25 |
| Other operating expenses | -0.20 | ||||
| Total depreciation | - 137.22 | - 231.32 | - 425.35 | - 826.13 | - 839.53 |
| EBIT | 1 496.83 | 1 202.97 | 1 176.57 | 1 297.82 | 1 853.17 |
| Other financial income | 1.77 | 5.75 | 8.51 | ||
| Other financial expenses | -2.62 | -58.34 | - 144.88 | - 284.68 | - 369.58 |
| Net income from associates (fin.) | -1 516.04 | -1 551.61 | - 975.91 | ||
| Pre-tax profit | -21.82 | - 405.21 | 55.79 | 1 018.90 | 1 492.10 |
| Income taxes | 3.83 | 91.73 | -30.65 | - 205.52 | - 329.01 |
| Net earnings | -18.00 | - 313.47 | 25.14 | 813.38 | 1 163.10 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 362.50 | 6 708.81 | 5 990.23 | 5 271.64 | |
| Intangible assets total | 1 362.50 | 6 708.81 | 5 990.23 | 5 271.64 | |
| Buildings | 19.39 | 8.40 | 5.68 | 29.47 | 36.81 |
| Machinery and equipment | 121.36 | 38.52 | 307.61 | 287.73 | 196.23 |
| Tangible assets total | 140.75 | 46.93 | 313.28 | 317.20 | 233.05 |
| Participating interests | 86.72 | 116.94 | |||
| Other receivables | 599.82 | 623.81 | 648.76 | ||
| Investments total | 86.72 | 116.94 | 599.82 | 623.81 | 648.76 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 289.87 | 354.50 | 680.79 | 888.60 | 701.78 |
| Current amounts owed by group member comp. | 66.63 | 54.18 | 107.47 | 183.15 | 200.28 |
| Prepayments and accrued income | 5.16 | 6.52 | 20.26 | 17.59 | 134.81 |
| Current other receivables | 12.52 | 57.27 | 31.04 | ||
| Current deferred tax assets | 15.17 | 106.90 | 66.33 | ||
| Short term receivables total | 376.82 | 534.61 | 932.13 | 1 120.39 | 1 036.87 |
| Cash and bank deposits | 112.86 | 1.39 | 81.36 | 178.30 | 1 511.60 |
| Cash and cash equivalents | 112.86 | 1.39 | 81.36 | 178.30 | 1 511.60 |
| Balance sheet total (assets) | 717.14 | 2 062.37 | 8 635.40 | 8 229.92 | 8 701.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 54.00 | 300.00 | 400.00 | ||
| Retained earnings | 331.96 | 313.96 | 0.49 | - 274.37 | 139.01 |
| Profit of the financial year | -18.00 | - 313.47 | 25.14 | 813.38 | 1 163.10 |
| Shareholders equity total | 447.96 | 80.49 | 105.63 | 919.01 | 1 782.11 |
| Provisions | 157.86 | 285.06 | |||
| Non-current loans from credit institutions | 1 276.08 | 6 459.23 | 4 854.43 | 4 430.01 | |
| Non-current liabilities total | 1 276.08 | 6 459.23 | 4 854.43 | 4 430.01 | |
| Current loans from credit institutions | 443.56 | 1 646.62 | 1 871.57 | 1 457.04 | |
| Current trade creditors | 134.24 | 62.61 | 218.65 | 245.02 | 222.27 |
| Short-term deferred tax liabilities | 47.25 | 4.00 | 201.81 | ||
| Other non-interest bearing current liabilities | 87.68 | 195.62 | 205.28 | 182.04 | 323.63 |
| Current liabilities total | 269.18 | 705.79 | 2 070.55 | 2 298.63 | 2 204.74 |
| Balance sheet total (liabilities) | 717.14 | 2 062.37 | 8 635.40 | 8 229.92 | 8 701.91 |
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.