Almen praktiserende læge Katrine Fisker ApS — Credit Rating and Financial Key Figures
CVR number: 28676131
Klitvej 28, 2680 Solrød Strand
tel: 60637072
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 922.85 | 1 946.37 | 2 023.23 | 2 145.30 | 2 088.41 |
| External services | - 141.34 | - 118.89 | - 171.97 | - 140.99 | - 133.55 |
| Gross profit | 1 781.50 | 1 840.81 | 1 851.26 | 2 146.33 | 2 073.90 |
| Employee benefit expenses | - 999.30 | - 767.46 | - 762.36 | - 756.60 | - 773.83 |
| Other operating expenses | -13.28 | ||||
| Total depreciation | -39.98 | -40.98 | -52.00 | -52.00 | -52.00 |
| EBIT | 742.22 | 1 019.09 | 1 036.90 | 1 337.73 | 1 248.08 |
| Other financial income | 0.06 | 0.24 | |||
| Other financial expenses | -5.39 | -8.55 | -9.94 | -3.67 | -10.63 |
| Pre-tax profit | 736.84 | 1 010.53 | 1 026.96 | 1 334.12 | 1 237.69 |
| Income taxes | - 168.20 | - 231.14 | - 237.38 | - 316.23 | - 293.51 |
| Net earnings | 568.64 | 779.40 | 789.58 | 1 017.88 | 944.18 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 139.93 | 255.67 | 203.67 | 151.67 | 99.67 |
| Tangible assets total | 139.93 | 255.67 | 203.67 | 151.67 | 99.67 |
| Participating interests | 521.73 | 760.16 | 714.54 | 767.15 | 1 026.34 |
| Investments total | 521.73 | 760.16 | 714.54 | 767.15 | 1 026.34 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 19.89 | 9.65 | 9.96 | ||
| Current other receivables | 67.72 | 0.20 | |||
| Current deferred tax assets | 73.68 | ||||
| Short term receivables total | 73.68 | 67.72 | 19.89 | 9.85 | 9.96 |
| Cash and bank deposits | 438.10 | 115.75 | 284.83 | 560.27 | 209.41 |
| Cash and cash equivalents | 438.10 | 115.75 | 284.83 | 560.27 | 209.41 |
| Balance sheet total (assets) | 1 173.45 | 1 199.30 | 1 222.94 | 1 488.95 | 1 345.37 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 750.00 | 780.00 | 790.00 | 1 020.00 | 950.00 |
| Retained earnings | - 558.72 | - 770.08 | - 780.68 | -1 011.10 | - 943.21 |
| Profit of the financial year | 568.64 | 779.40 | 789.58 | 1 017.88 | 944.18 |
| Shareholders equity total | 884.92 | 914.32 | 923.90 | 1 151.79 | 1 075.97 |
| Provisions | 10.59 | 9.82 | 6.66 | 1.16 | |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 12.00 | 16.25 | 17.25 | 17.25 |
| Short-term deferred tax liabilities | 93.97 | 146.15 | 231.40 | 201.01 | |
| Other non-interest bearing current liabilities | 273.52 | 168.42 | 126.82 | 81.86 | 49.98 |
| Current liabilities total | 288.52 | 274.39 | 289.22 | 330.50 | 268.24 |
| Balance sheet total (liabilities) | 1 173.45 | 1 199.30 | 1 222.94 | 1 488.95 | 1 345.37 |
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.