ROSKILDE OSTEOPATI ApS
CVR number: 35841229
Allehelgensgade 3, 4000 Roskilde
jm@roskildeosteopati.dk
tel: 51906674
www.roskildeosteopati.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 106.89 | 1 230.35 | 1 391.82 | 1 375.55 | 1 383.70 |
| Employee benefit expenses | - 724.10 | - 724.26 | - 906.47 | -1 108.58 | -1 123.42 |
| Total depreciation | -38.78 | -28.61 | -49.86 | ||
| EBIT | 344.01 | 477.48 | 435.48 | 266.98 | 260.27 |
| Other financial income | 59.60 | 59.37 | 33.70 | 20.32 | 8.73 |
| Other financial expenses | -1.90 | -2.76 | -27.39 | -4.01 | -4.58 |
| Reduction non-current investment assets | -10.68 | ||||
| Pre-tax profit | 391.02 | 534.09 | 441.79 | 283.29 | 264.42 |
| Income taxes | -77.98 | - 120.52 | -95.55 | -63.10 | -59.18 |
| Net earnings | 313.04 | 413.58 | 346.25 | 220.19 | 205.24 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 3.57 | ||||
| Intangible assets total | 3.57 | ||||
| Machinery and equipment | 52.72 | 49.86 | |||
| Tangible assets total | 52.72 | 49.86 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 242.11 | 395.87 | 601.42 | 342.87 | 418.75 |
| Current other receivables | 77.00 | 80.19 | 154.89 | 80.19 | 80.19 |
| Short term receivables total | 319.11 | 476.06 | 756.32 | 423.06 | 498.94 |
| Other current investments | 157.72 | 197.83 | 52.38 | 72.71 | |
| Cash and bank deposits | 137.31 | 136.29 | 68.91 | 128.12 | 136.74 |
| Cash and cash equivalents | 295.04 | 334.12 | 121.29 | 200.83 | 136.74 |
| Balance sheet total (assets) | 670.44 | 860.05 | 877.61 | 623.89 | 635.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 187.54 | 187.54 | 187.54 | 187.54 | 187.54 |
| Shares repurchased | 205.00 | ||||
| Retained earnings | - 312.44 | - 413.40 | - 345.83 | - 219.58 | - 204.38 |
| Profit of the financial year | 313.04 | 413.58 | 346.25 | 220.19 | 205.24 |
| Shareholders equity total | 238.14 | 237.72 | 237.96 | 238.16 | 443.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.52 | 11.50 | 86.25 | 11.25 | 11.25 |
| Other non-interest bearing current liabilities | 420.78 | 610.83 | 553.40 | 374.48 | 181.03 |
| Current liabilities total | 432.30 | 622.33 | 639.65 | 385.73 | 192.28 |
| Balance sheet total (liabilities) | 670.44 | 860.05 | 877.61 | 623.89 | 635.68 |
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.