AB KIROPRAKTISK KLINIK ApS — Credit Rating and Financial Key Figures
CVR number: 11741282
Allerød Stationsvej 10, 3450 Allerød
hsv@time.dk
tel: 33131613
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 826.64 | 702.27 | 854.30 | 654.00 | 511.01 |
| Employee benefit expenses | - 690.02 | - 562.20 | - 774.74 | - 656.94 | - 504.21 |
| Other operating expenses | -12.65 | ||||
| EBIT | 136.61 | 140.07 | 79.55 | -2.94 | -5.86 |
| Other financial income | 0.40 | 0.46 | 1.15 | ||
| Other financial expenses | -6.67 | -5.88 | -11.85 | -41.49 | -12.94 |
| Income from other inv. held as non-curr. assets | 38.35 | 2.00 | 1.95 | 56.80 | |
| Pre-tax profit | 129.94 | 172.54 | 70.10 | -42.02 | 39.15 |
| Income taxes | -28.42 | -38.68 | -15.56 | 15.62 | 0.72 |
| Net earnings | 101.52 | 133.85 | 54.55 | -26.41 | 39.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 81.65 | 81.65 | 81.65 | ||
| Tangible assets total | 81.65 | 81.65 | 81.65 | ||
| Participating interests | 686.04 | ||||
| Investments total | 686.04 | ||||
| Long term receivables total | |||||
| Finished products/goods | 3.70 | ||||
| Inventories total | 3.70 | ||||
| Current trade debtors | 29.09 | ||||
| Current other receivables | 22.00 | 117.42 | 4.02 | 5.43 | |
| Current deferred tax assets | 6.16 | 14.72 | |||
| Short term receivables total | 22.00 | 117.42 | 10.17 | 49.24 | |
| Other current investments | 3.41 | 580.37 | 582.37 | 554.22 | 611.86 |
| Cash and bank deposits | 83.44 | 189.69 | 191.60 | 73.05 | 28.21 |
| Cash and cash equivalents | 86.85 | 770.06 | 773.97 | 627.26 | 640.07 |
| Balance sheet total (assets) | 794.89 | 972.82 | 855.62 | 719.08 | 689.31 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 59.80 | 61.00 |
| Retained earnings | 258.77 | 247.29 | 266.74 | 261.49 | 174.08 |
| Profit of the financial year | 101.52 | 133.85 | 54.55 | -26.41 | 39.87 |
| Shareholders equity total | 595.89 | 619.14 | 560.69 | 419.88 | 399.95 |
| Provisions | 3.10 | 7.02 | 9.76 | ||
| Non-current deferred tax liabilities | 12.47 | 28.38 | 9.21 | ||
| Non-current liabilities total | 12.47 | 28.38 | 9.21 | ||
| Current trade creditors | 25.00 | 26.42 | 25.00 | 25.00 | 23.00 |
| Current owed to participating | 64.21 | 116.91 | 185.75 | 249.80 | 253.98 |
| Current owed to group member | 46.13 | ||||
| Short-term deferred tax liabilities | 1.47 | 21.38 | 5.21 | ||
| Other non-interest bearing current liabilities | 94.23 | 127.35 | 43.84 | 19.20 | 12.38 |
| Current liabilities total | 183.43 | 318.28 | 275.97 | 299.20 | 289.36 |
| Balance sheet total (liabilities) | 794.89 | 972.82 | 855.62 | 719.08 | 689.31 |
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.