Muskelklinikken ApS — Credit Rating and Financial Key Figures
CVR number: 32880045
Egedal 1 C, 2690 Karlslunde
mail@muskelklinikken.dk
tel: 53632131
Muskelklinikken.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 604.78 | 662.13 | 526.57 | 641.61 | 735.25 |
| Employee benefit expenses | - 312.73 | - 361.42 | - 343.05 | - 526.57 | - 501.21 |
| Other operating expenses | -4.94 | ||||
| Total depreciation | -27.77 | -20.34 | -13.47 | -6.87 | -1.33 |
| EBIT | 264.28 | 280.37 | 170.06 | 103.24 | 232.71 |
| Other financial income | 5.41 | 1.16 | 1.24 | 2.87 | 0.84 |
| Other financial expenses | -9.39 | -7.73 | -0.46 | -0.28 | -0.15 |
| Pre-tax profit | 260.30 | 273.80 | 170.84 | 105.83 | 233.40 |
| Income taxes | -59.48 | -68.51 | -50.88 | -28.35 | -66.73 |
| Net earnings | 200.83 | 205.29 | 119.97 | 77.48 | 166.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 42.01 | 21.67 | 8.20 | 1.33 | |
| Tangible assets total | 42.01 | 21.67 | 8.20 | 1.33 | |
| Investments total | 57.27 | 60.27 | 62.09 | 63.23 | 64.39 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 197.79 | 111.64 | 12.67 | 30.29 | 216.01 |
| Prepayments and accrued income | 6.89 | 1.19 | 4.21 | ||
| Current other receivables | 57.85 | 57.01 | 82.40 | 89.00 | 72.30 |
| Current deferred tax assets | 7.77 | 6.05 | |||
| Short term receivables total | 262.53 | 169.84 | 95.07 | 127.06 | 298.56 |
| Cash and bank deposits | 38.13 | 108.02 | 149.07 | 84.34 | 88.49 |
| Cash and cash equivalents | 38.13 | 108.02 | 149.07 | 84.34 | 88.49 |
| Balance sheet total (assets) | 399.93 | 359.80 | 314.44 | 275.96 | 451.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 195.00 | 150.00 | 175.00 | 167.00 | |
| Retained earnings | - 183.82 | - 133.00 | - 102.71 | 17.26 | - 122.25 |
| Profit of the financial year | 200.83 | 205.29 | 119.97 | 77.48 | 166.67 |
| Shareholders equity total | 292.00 | 302.29 | 272.26 | 174.75 | 291.41 |
| Non-current deferred tax liabilities | 36.12 | 65.01 | |||
| Non-current liabilities total | 36.12 | 65.01 | |||
| Current trade creditors | 17.00 | ||||
| Current owed to participating | 11.41 | 0.97 | 2.38 | 21.75 | 10.55 |
| Short-term deferred tax liabilities | 36.12 | ||||
| Other non-interest bearing current liabilities | 91.90 | 45.54 | 22.80 | 43.35 | 48.35 |
| Accruals and deferred income | 4.63 | 11.00 | |||
| Current liabilities total | 107.93 | 57.51 | 42.18 | 65.10 | 95.02 |
| Balance sheet total (liabilities) | 399.93 | 359.80 | 314.44 | 275.96 | 451.44 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.