Kiropraktor MJ ApS — Credit Rating and Financial Key Figures
CVR number: 37815551
Oddervej 202, 8270 Højbjerg
post@justhealth.dk
tel: 86249090
www.justhealth.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 358.56 | 2 005.76 | 2 263.71 | 2 153.14 | 2 200.64 |
| Employee benefit expenses | -1 001.05 | -1 934.08 | -2 024.78 | -1 898.15 | -1 999.56 |
| Total depreciation | - 178.77 | - 168.07 | - 109.01 | -68.25 | -90.77 |
| EBIT | 178.73 | -96.39 | 129.92 | 186.74 | 110.31 |
| Other financial income | 0.37 | 0.82 | |||
| Other financial expenses | -90.35 | -86.06 | -84.69 | -68.79 | -89.22 |
| Pre-tax profit | 88.75 | - 182.45 | 45.23 | 117.95 | 21.92 |
| Income taxes | -20.40 | 39.12 | 5.23 | -26.00 | -12.67 |
| Net earnings | 68.34 | - 143.33 | 50.46 | 91.95 | 9.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 658.88 | 561.46 | 512.74 | 464.03 | 415.32 |
| Intangible assets total | 658.88 | 561.46 | 512.74 | 464.03 | 415.32 |
| Machinery and equipment | 173.07 | 117.12 | 56.82 | 137.28 | 122.53 |
| Tangible assets total | 173.07 | 117.12 | 56.82 | 137.28 | 122.53 |
| Other receivables | 67.50 | 80.00 | 67.50 | 67.50 | 67.50 |
| Investments total | 67.50 | 80.00 | 67.50 | 67.50 | 67.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 122.55 | 215.70 | 345.73 | 255.46 | 287.64 |
| Prepayments and accrued income | 7.50 | 119.11 | 54.84 | 29.22 | 14.58 |
| Current other receivables | 18.00 | 1.05 | 100.00 | ||
| Current deferred tax assets | 27.89 | 33.11 | |||
| Short term receivables total | 148.04 | 362.69 | 434.73 | 384.67 | 302.23 |
| Cash and bank deposits | 142.93 | 249.21 | 256.55 | 137.06 | |
| Cash and cash equivalents | 142.93 | 249.21 | 256.55 | 137.06 | |
| Balance sheet total (assets) | 1 190.42 | 1 121.27 | 1 321.01 | 1 310.04 | 1 044.64 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 78.00 | 62.40 | |||
| Shares repurchased | 47.00 | ||||
| Retained earnings | -67.73 | -68.39 | - 211.72 | - 161.26 | -53.71 |
| Profit of the financial year | 68.34 | - 143.33 | 50.46 | 91.95 | 9.25 |
| Shareholders equity total | 97.61 | - 161.72 | - 111.26 | 58.69 | 67.94 |
| Provisions | 11.23 | 14.88 | 27.56 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 8.11 | ||||
| Current trade creditors | 54.50 | 55.60 | 119.46 | 173.52 | 173.28 |
| Other non-interest bearing current liabilities | 1 027.08 | 1 219.28 | 1 312.81 | 1 062.94 | 775.86 |
| Current liabilities total | 1 081.58 | 1 282.99 | 1 432.27 | 1 236.46 | 949.14 |
| Balance sheet total (liabilities) | 1 190.42 | 1 121.27 | 1 321.01 | 1 310.04 | 1 044.64 |
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.