Øresund Kiropraktik Aps — Credit Rating and Financial Key Figures
CVR number: 33764774
Birkedalsvej 35 V, 3000 Helsingør
info@kirhuset.dk
tel: 49211213
kiropraktorplus.aps
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 555.97 | 2 845.29 | 2 945.11 | 2 490.58 | 5 001.79 |
| Employee benefit expenses | -1 565.78 | -1 565.47 | -1 773.59 | -1 677.85 | -4 055.31 |
| Total depreciation | -11.45 | -55.04 | -43.59 | -43.59 | - 588.54 |
| EBIT | 978.74 | 1 224.79 | 1 127.92 | 769.13 | 357.93 |
| Other financial income | 0.81 | 0.06 | 2.37 | ||
| Other financial expenses | -7.36 | -20.01 | -22.85 | -19.40 | -26.49 |
| Pre-tax profit | 972.18 | 1 204.77 | 1 105.07 | 749.79 | 333.81 |
| Income taxes | - 221.98 | - 259.00 | - 243.57 | - 166.84 | -97.70 |
| Net earnings | 750.20 | 945.77 | 861.50 | 582.95 | 236.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 4 266.90 | ||||
| Intangible assets total | 4 266.90 | ||||
| Buildings | 367.46 | ||||
| Machinery and equipment | 11.45 | 174.37 | 130.78 | 87.19 | 455.44 |
| Tangible assets total | 11.45 | 174.37 | 130.78 | 87.19 | 822.91 |
| Other receivables | 12.00 | 153.90 | |||
| Investments total | 12.00 | 153.90 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 62.78 | 161.49 | 139.96 | 127.45 | 239.98 |
| Current owed by particip. interest comp. | 83.86 | 138.06 | 132.05 | 68.52 | 117.89 |
| Current other receivables | 13.27 | 27.26 | 18.97 | 5.00 | 12.04 |
| Current deferred tax assets | 5.00 | 4.00 | |||
| Short term receivables total | 159.91 | 331.82 | 294.98 | 200.98 | 369.91 |
| Cash and bank deposits | 1 071.08 | 975.78 | 998.28 | 745.87 | 93.51 |
| Cash and cash equivalents | 1 071.08 | 975.78 | 998.28 | 745.87 | 93.51 |
| Balance sheet total (assets) | 1 242.44 | 1 481.96 | 1 424.05 | 1 046.04 | 5 707.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 160.00 |
| Share premium account | 3 865.35 | ||||
| Shares repurchased | 750.20 | 946.77 | 861.50 | 582.95 | |
| Retained earnings | - 749.20 | - 945.77 | - 861.50 | - 582.95 | |
| Profit of the financial year | 750.20 | 945.77 | 861.50 | 582.95 | 236.11 |
| Shareholders equity total | 831.20 | 1 026.77 | 941.50 | 662.95 | 4 261.46 |
| Provisions | 956.43 | ||||
| Non-current other liabilities | 42.96 | 42.96 | |||
| Non-current deferred tax liabilities | 42.96 | 15.08 | |||
| Non-current liabilities total | 42.96 | 42.96 | 42.96 | 15.08 | |
| Current trade creditors | 30.00 | 30.00 | 30.00 | 32.52 | 30.00 |
| Short-term deferred tax liabilities | 106.98 | 62.00 | 144.57 | 57.84 | 58.72 |
| Other non-interest bearing current liabilities | 274.26 | 320.23 | 265.01 | 249.77 | 385.43 |
| Current liabilities total | 411.24 | 412.23 | 439.59 | 340.13 | 474.15 |
| Balance sheet total (liabilities) | 1 242.44 | 1 481.96 | 1 424.05 | 1 046.04 | 5 707.13 |
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.