Psykologhus Nord ApS
CVR number: 38732560
Akseltorv 5 B, 9800 Hjørring
kontakt@psykologhusnord.dk
tel: 60579800
www.psykologhusnord.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 021.00 | 1 031.00 | 1 282.00 | 1 268.00 | 1 495.99 |
| Employee benefit expenses | - 952.00 | -1 074.00 | -1 032.00 | -1 223.00 | -1 242.26 |
| Total depreciation | -36.00 | -31.00 | -70.00 | -56.00 | -33.83 |
| EBIT | 33.00 | -74.00 | 180.00 | -11.00 | 219.91 |
| Other financial expenses | -13.00 | -16.00 | -15.00 | -22.00 | -31.24 |
| Pre-tax profit | 20.00 | -90.00 | 165.00 | -33.00 | 188.66 |
| Income taxes | -5.00 | 19.00 | -36.00 | 6.00 | -42.57 |
| Net earnings | 15.00 | -71.00 | 129.00 | -27.00 | 146.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 51.00 | 33.00 | 14.00 | ||
| Tangible assets total | 51.00 | 33.00 | 14.00 | ||
| Investments total | |||||
| Non-current loans receivable | 257.00 | 257.00 | 423.00 | 418.00 | 409.88 |
| Long term receivables total | 257.00 | 257.00 | 423.00 | 418.00 | 409.88 |
| Inventories total | |||||
| Current trade debtors | 174.00 | 89.00 | 108.00 | 193.00 | 365.85 |
| Current deferred tax assets | 29.00 | 19.00 | 2.00 | 8.00 | 2.20 |
| Short term receivables total | 203.00 | 108.00 | 110.00 | 201.00 | 368.05 |
| Cash and bank deposits | 51.00 | 71.00 | |||
| Cash and cash equivalents | 51.00 | 71.00 | |||
| Balance sheet total (assets) | 511.00 | 449.00 | 618.00 | 619.00 | 777.93 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | 122.00 | |||
| Other reserves | -50.00 | ||||
| Retained earnings | 43.00 | 58.00 | -14.00 | 65.00 | -83.56 |
| Profit of the financial year | 15.00 | -71.00 | 129.00 | -27.00 | 146.09 |
| Shareholders equity total | 108.00 | 37.00 | 165.00 | 88.00 | 234.53 |
| Provisions | 2.00 | ||||
| Non-current loans from credit institutions | 294.00 | 278.00 | 329.00 | 312.00 | 303.10 |
| Non-current liabilities total | 294.00 | 278.00 | 329.00 | 312.00 | 303.10 |
| Current loans from credit institutions | 54.00 | 15.00 | 20.00 | 161.00 | 98.47 |
| Short-term deferred tax liabilities | 20.00 | 32.85 | |||
| Other non-interest bearing current liabilities | 53.00 | 119.00 | 84.00 | 58.00 | 108.99 |
| Current liabilities total | 107.00 | 134.00 | 124.00 | 219.00 | 240.30 |
| Balance sheet total (liabilities) | 511.00 | 449.00 | 618.00 | 619.00 | 777.93 |
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.