Privatklinik for Fysioterapi og Osteopati ApS — Credit Rating and Financial Key Figures
CVR number: 37255807
Rugkobbel 258, 6200 Aabenraa
post@gisela-rau.dk
tel: 30202439
www.gisela-rau.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 257.55 | 308.81 | 341.09 | 346.73 | 425.83 |
| Employee benefit expenses | - 270.01 | - 304.16 | - 264.35 | - 369.11 | - 442.25 |
| Total depreciation | -9.75 | -7.80 | -5.72 | ||
| EBIT | -12.46 | 4.65 | 66.99 | -30.18 | -22.14 |
| Other financial income | 0.24 | ||||
| Other financial expenses | -0.21 | -0.54 | -1.26 | -0.56 | |
| Pre-tax profit | -12.66 | 4.11 | 65.73 | -30.74 | -21.90 |
| Income taxes | 2.74 | -0.95 | -14.09 | 6.50 | 2.64 |
| Net earnings | -9.92 | 3.17 | 51.63 | -24.24 | -19.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.25 | 21.45 | 15.73 | ||
| Tangible assets total | 29.25 | 21.45 | 15.73 | ||
| Other receivables | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
| Investments total | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 14.90 | 21.66 | 18.50 | 17.22 | 26.45 |
| Prepayments and accrued income | 3.31 | ||||
| Current other receivables | 6.00 | 6.00 | 6.00 | 6.00 | 6.05 |
| Current deferred tax assets | 4.74 | 3.79 | 6.50 | 11.14 | |
| Short term receivables total | 28.95 | 31.45 | 24.50 | 29.72 | 43.65 |
| Cash and bank deposits | 14.97 | 77.22 | 101.16 | 52.34 | 34.12 |
| Cash and cash equivalents | 14.97 | 77.22 | 101.16 | 52.34 | 34.12 |
| Balance sheet total (assets) | 62.67 | 127.42 | 173.66 | 122.26 | 112.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 5.56 | -4.36 | -1.20 | 50.44 | 26.20 |
| Profit of the financial year | -9.92 | 3.17 | 51.63 | -24.24 | -19.25 |
| Shareholders equity total | 35.64 | 38.80 | 90.44 | 66.20 | 46.94 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.11 | ||||
| Current trade creditors | 33.20 | 33.20 | 0.60 | ||
| Current owed to participating | 11.17 | 20.31 | 29.50 | 30.16 | 38.95 |
| Short-term deferred tax liabilities | 12.83 | ||||
| Other non-interest bearing current liabilities | 15.86 | 34.99 | 7.69 | 25.90 | 25.75 |
| Current liabilities total | 27.04 | 88.62 | 83.22 | 56.06 | 65.30 |
| Balance sheet total (liabilities) | 62.67 | 127.42 | 173.66 | 122.26 | 112.25 |
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.