Sundhed & Trivsel ApS
CVR number: 39707594
Gellerupvej 55 D, 6800 Varde
kontakt@sundhed-og-trivsel.dk
tel: 23353233
sundhed-og-trivsel.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 605.92 | 385.76 | 439.43 | 310.82 | 59.07 |
| Employee benefit expenses | - 349.73 | - 283.78 | - 391.29 | - 304.60 | - 290.25 |
| EBIT | 256.19 | 101.98 | 48.14 | 6.21 | - 231.18 |
| Other financial income | 0.07 | ||||
| Other financial expenses | -3.26 | -3.65 | -8.19 | -8.00 | -2.51 |
| Pre-tax profit | 252.93 | 98.33 | 39.96 | -1.78 | - 233.62 |
| Income taxes | -55.92 | -22.24 | -9.04 | -0.31 | 51.46 |
| Net earnings | 197.00 | 76.09 | 30.91 | -2.09 | - 182.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.34 | 2.00 | 71.25 | ||
| Prepayments and accrued income | 420.56 | 168.23 | |||
| Current other receivables | 40.39 | 4.87 | 215.65 | 46.70 | |
| Current deferred tax assets | 16.96 | 17.69 | 65.46 | ||
| Short term receivables total | 460.95 | 168.23 | 109.17 | 235.34 | 183.42 |
| Cash and bank deposits | 177.05 | 410.83 | 475.18 | 191.64 | 33.18 |
| Cash and cash equivalents | 177.05 | 410.83 | 475.18 | 191.64 | 33.18 |
| Balance sheet total (assets) | 637.99 | 579.05 | 584.35 | 426.98 | 216.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 197.00 | 273.09 | 304.01 | 301.91 | |
| Profit of the financial year | 197.00 | 76.09 | 30.91 | -2.09 | - 182.16 |
| Shareholders equity total | 247.00 | 323.09 | 354.01 | 351.91 | 169.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 234.82 | 97.20 | 1.50 | ||
| Current owed to participating | 93.71 | 88.52 | 93.74 | 67.81 | 40.14 |
| Short-term deferred tax liabilities | 55.92 | 22.24 | |||
| Other non-interest bearing current liabilities | 6.53 | 48.00 | 135.10 | 7.25 | 6.70 |
| Current liabilities total | 390.99 | 255.96 | 230.35 | 75.06 | 46.84 |
| Balance sheet total (liabilities) | 637.99 | 579.05 | 584.35 | 426.98 | 216.60 |
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.