Fysio-Lab ApS — Credit Rating and Financial Key Figures
CVR number: 39914840
Fælledvej 17, 7600 Struer
info@fysiolab.dk
tel: 92724444
https://fysiolab.dk/
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10.61 | 70.20 | 412.29 | 108.69 | 514.12 |
| Employee benefit expenses | -1.26 | - 471.93 | |||
| Total depreciation | -9.60 | -54.05 | -53.54 | -50.01 | -55.94 |
| EBIT | 1.02 | 16.15 | 358.75 | 57.43 | -13.75 |
| Other financial income | 2.94 | ||||
| Other financial expenses | -0.01 | -0.41 | -1.60 | -37.90 | -38.88 |
| Pre-tax profit | 1.01 | 15.74 | 357.15 | 19.52 | -49.68 |
| Income taxes | -82.39 | -8.79 | 10.68 | ||
| Net earnings | 1.01 | 15.74 | 274.77 | 10.74 | -39.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 30.00 | 234.73 | 197.59 | ||
| Intangible assets total | 30.00 | 234.73 | 197.59 | ||
| Machinery and equipment | 76.15 | 112.56 | 81.52 | 18.44 | 39.64 |
| Tangible assets total | 76.15 | 112.56 | 81.52 | 18.44 | 39.64 |
| Other receivables | 17.50 | ||||
| Investments total | 17.50 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 30.70 | 200.00 | 1 246.41 | 1 150.96 | |
| Finished products/goods | 8.96 | ||||
| Inventories total | 8.96 | 30.70 | 200.00 | 1 246.41 | 1 150.96 |
| Current trade debtors | 7.23 | 31.73 | 112.18 | 90.58 | 70.32 |
| Current other receivables | 2.58 | 20.00 | 96.35 | 11.42 | |
| Current deferred tax assets | 0.07 | 14.91 | |||
| Short term receivables total | 9.82 | 51.73 | 112.18 | 187.00 | 96.65 |
| Cash and bank deposits | 16.88 | 86.38 | 261.55 | ||
| Cash and cash equivalents | 16.88 | 86.38 | 261.55 | ||
| Balance sheet total (assets) | 111.81 | 281.36 | 685.25 | 1 686.58 | 1 502.33 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 88.75 | 88.75 | 88.75 | 88.75 | 88.75 |
| Retained earnings | 1.01 | 16.75 | 291.52 | 302.25 | |
| Profit of the financial year | 1.01 | 15.74 | 274.77 | 10.74 | -39.00 |
| Shareholders equity total | 89.76 | 105.50 | 380.27 | 391.01 | 352.01 |
| Provisions | 2.92 | 7.84 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 968.16 | 534.23 | |||
| Current trade creditors | 156.09 | 225.36 | 543.02 | ||
| Short-term deferred tax liabilities | 79.46 | 86.82 | |||
| Other non-interest bearing current liabilities | 22.05 | 175.86 | 66.50 | 7.40 | 73.07 |
| Current liabilities total | 22.05 | 175.86 | 302.06 | 1 287.73 | 1 150.33 |
| Balance sheet total (liabilities) | 111.81 | 281.36 | 685.25 | 1 686.58 | 1 502.33 |
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.