Søren Malling Zoneterapi ApS — Credit Rating and Financial Key Figures
CVR number: 37831867
Aurehøjvej 12, 2900 Hellerup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 341.32 | 2 270.45 | 2 412.61 | 498.02 | 807.56 |
| Employee benefit expenses | -1 315.66 | -1 318.54 | -1 294.89 | -1 352.68 | -1 005.86 |
| Total depreciation | -31.80 | -31.80 | -31.80 | -31.80 | -31.80 |
| EBIT | 993.87 | 920.11 | 1 085.91 | - 886.46 | - 230.10 |
| Other financial income | 63.79 | ||||
| Other financial expenses | -12.64 | -20.56 | -26.13 | -1 887.82 | -95.03 |
| Income from other inv. held as non-curr. assets | 895.80 | 1 342.15 | 933.55 | 58.48 | 88.52 |
| Pre-tax profit | 1 877.03 | 2 241.70 | 1 993.33 | -2 652.01 | - 236.61 |
| Income taxes | - 418.40 | - 498.35 | - 442.91 | 364.19 | 48.87 |
| Net earnings | 1 458.62 | 1 743.36 | 1 550.42 | -2 287.82 | - 187.74 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 190.80 | 159.00 | 127.20 | 95.40 | 63.60 |
| Intangible assets total | 190.80 | 159.00 | 127.20 | 95.40 | 63.60 |
| Tangible assets total | |||||
| Investments total | 11.01 | ||||
| Non-current loans receivable | 3 777.97 | 6 232.22 | 7 918.49 | 4 670.54 | 4 907.56 |
| Non-current other receivables | 670.00 | ||||
| Long term receivables total | 3 777.97 | 6 232.22 | 7 918.49 | 5 340.54 | 4 907.56 |
| Inventories total | |||||
| Current other receivables | 18.00 | 22.67 | |||
| Current deferred tax assets | 519.20 | 515.95 | |||
| Short term receivables total | 537.20 | 538.62 | |||
| Cash and bank deposits | 727.80 | 170.79 | 179.52 | 27.62 | 166.98 |
| Cash and cash equivalents | 727.80 | 170.79 | 179.52 | 27.62 | 166.98 |
| Balance sheet total (assets) | 4 696.58 | 6 562.01 | 8 225.21 | 6 000.77 | 5 687.76 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 117.80 | 122.00 |
| Retained earnings | 2 697.86 | 4 099.98 | 5 786.14 | 7 218.75 | 4 808.93 |
| Profit of the financial year | 1 458.62 | 1 743.36 | 1 550.42 | -2 287.82 | - 187.74 |
| Shareholders equity total | 4 261.78 | 5 949.84 | 7 443.75 | 5 098.73 | 4 793.19 |
| Provisions | 41.98 | 34.98 | 27.98 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 30.00 | 30.00 | 30.00 | 40.00 | |
| Current owed to participating | 104.16 | 89.07 | 91.94 | 606.37 | 798.13 |
| Short-term deferred tax liabilities | 152.05 | 250.17 | 299.16 | ||
| Other non-interest bearing current liabilities | 106.62 | 207.95 | 362.36 | 265.66 | 56.43 |
| Current liabilities total | 392.82 | 577.19 | 753.47 | 902.04 | 894.57 |
| Balance sheet total (liabilities) | 4 696.58 | 6 562.01 | 8 225.21 | 6 000.77 | 5 687.76 |
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.