ODDER FYSIOTERAPI & TRÆNING ApS — Credit Rating and Financial Key Figures
CVR number: 26989140
Ballevej 16, 8300 Odder
jeppe@odderfys.dk
tel: 86543900
www.odderfys.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 755.00 | 8 352.00 | 9 129.00 | 8 410.00 | 8 629.45 |
| Employee benefit expenses | -5 781.00 | -7 764.00 | -9 158.00 | -7 603.00 | -8 350.91 |
| Total depreciation | - 470.00 | - 427.00 | - 398.00 | - 364.00 | - 192.57 |
| EBIT | 504.00 | 161.00 | - 427.00 | 443.00 | 85.98 |
| Other financial income | 58.00 | 89.00 | 108.00 | 167.00 | 183.19 |
| Other financial expenses | -97.00 | - 101.00 | -92.00 | - 171.00 | - 201.42 |
| Pre-tax profit | 465.00 | 149.00 | - 411.00 | 439.00 | 67.75 |
| Income taxes | -17.00 | -50.00 | 87.00 | - 107.00 | -25.98 |
| Net earnings | 448.00 | 99.00 | - 324.00 | 332.00 | 41.77 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2 250.00 | 1 950.00 | 1 650.00 | 1 350.00 | 1 200.00 |
| Intangible assets total | 2 250.00 | 1 950.00 | 1 650.00 | 1 350.00 | 1 200.00 |
| Machinery and equipment | 312.00 | 203.00 | 126.00 | 62.00 | 18.85 |
| Tangible assets total | 312.00 | 203.00 | 126.00 | 62.00 | 18.85 |
| Investments total | 34.00 | 34.00 | 34.00 | 596.00 | 663.74 |
| Long term receivables total | |||||
| Finished products/goods | 137.00 | 255.00 | 204.00 | 241.00 | 163.88 |
| Inventories total | 137.00 | 255.00 | 204.00 | 241.00 | 163.88 |
| Current trade debtors | 872.00 | 965.00 | 940.00 | 1 038.00 | 1 173.85 |
| Current amounts owed by group member comp. | 3 409.00 | 4 472.00 | 4 677.00 | 4 075.00 | 2 626.63 |
| Prepayments and accrued income | 108.00 | 182.00 | 170.00 | 139.00 | 141.43 |
| Current other receivables | 154.00 | 193.00 | 96.00 | 7.00 | 66.57 |
| Current deferred tax assets | 85.00 | 31.41 | |||
| Short term receivables total | 4 543.00 | 5 812.00 | 5 968.00 | 5 259.00 | 4 039.89 |
| Other current investments | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Cash and bank deposits | 3.00 | 14.00 | 33.00 | 10.00 | 18.98 |
| Cash and cash equivalents | 23.00 | 34.00 | 53.00 | 30.00 | 38.98 |
| Balance sheet total (assets) | 7 299.00 | 8 288.00 | 8 035.00 | 7 538.00 | 6 125.34 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 798.00 | 2 246.00 | 2 345.00 | 2 021.00 | 2 353.08 |
| Profit of the financial year | 448.00 | 99.00 | - 324.00 | 332.00 | 41.77 |
| Shareholders equity total | 2 371.00 | 2 470.00 | 2 146.00 | 2 478.00 | 2 519.85 |
| Provisions | 122.00 | 171.00 | 169.00 | 212.00 | 269.82 |
| Non-current loans from credit institutions | 1 584.00 | 1 418.00 | 1 248.00 | 1 092.00 | 1 021.47 |
| Non-current other liabilities | 217.00 | 977.00 | 1 153.00 | ||
| Non-current deferred tax liabilities | 733.00 | 260.10 | |||
| Non-current liabilities total | 1 801.00 | 2 395.00 | 2 401.00 | 1 825.00 | 1 281.57 |
| Current loans from credit institutions | 2 126.00 | 2 142.00 | 2 201.00 | 1 500.00 | 1 200.21 |
| Current trade creditors | 61.00 | 48.00 | 69.00 | 45.00 | 42.50 |
| Short-term deferred tax liabilities | 1.00 | ||||
| Other non-interest bearing current liabilities | 818.00 | 1 061.00 | 1 049.00 | 1 478.00 | 811.38 |
| Current liabilities total | 3 005.00 | 3 252.00 | 3 319.00 | 3 023.00 | 2 054.10 |
| Balance sheet total (liabilities) | 7 299.00 | 8 288.00 | 8 035.00 | 7 538.00 | 6 125.34 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.