Body SAS Kropsterapi ApS
CVR number: 40078886
Marholm 37, 2670 Greve
jernsasa@gmail.com
tel: 28144222
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 159.39 | 158.73 | 463.36 | 408.81 | 436.14 |
| Employee benefit expenses | - 103.69 | - 287.90 | - 317.47 | - 430.77 | - 393.10 |
| EBIT | 55.70 | - 129.16 | 145.89 | -21.96 | 43.04 |
| Other financial income | 0.51 | ||||
| Other financial expenses | 0.89 | -0.94 | -1.49 | -0.76 | |
| Pre-tax profit | 55.70 | - 128.27 | 144.95 | -23.45 | 42.79 |
| Income taxes | -16.23 | 4.02 | 10.84 | -10.20 | |
| Net earnings | 39.47 | - 128.27 | 148.97 | -12.61 | 32.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.06 | 6.85 | 18.45 | 16.80 | 16.15 |
| Current other receivables | 11.54 | 0.46 | 2.22 | 13.36 | |
| Current deferred tax assets | 10.80 | 0.61 | |||
| Short term receivables total | 2.06 | 18.39 | 18.91 | 29.82 | 30.12 |
| Cash and bank deposits | 168.88 | 70.69 | 173.34 | 88.35 | 154.47 |
| Cash and cash equivalents | 168.88 | 70.69 | 173.34 | 88.35 | 154.47 |
| Balance sheet total (assets) | 170.94 | 89.08 | 192.25 | 118.17 | 184.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 39.47 | -88.80 | 60.17 | 47.55 | |
| Profit of the financial year | 39.47 | - 128.27 | 148.97 | -12.61 | 32.59 |
| Shareholders equity total | 89.47 | -38.81 | 110.17 | 97.55 | 130.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 9.66 | 6.25 | 6.25 | 8.40 |
| Current owed to participating | 14.27 | 33.60 | 30.85 | 8.32 | 12.72 |
| Short-term deferred tax liabilities | 16.23 | 14.95 | 4.92 | ||
| Other non-interest bearing current liabilities | 44.98 | 69.68 | 40.06 | 6.04 | 33.32 |
| Current liabilities total | 81.47 | 127.89 | 82.08 | 20.61 | 54.44 |
| Balance sheet total (liabilities) | 170.94 | 89.08 | 192.25 | 118.17 | 184.59 |
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.