Klinik KropsVærkstedet ApS — Credit Rating and Financial Key Figures
CVR number: 42502413
Frederiksberg Alle 27 B, 1820 Frederiksberg C
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 602.65 | 1 611.26 | 2 790.98 |
Employee benefit expenses | - 685.90 | -1 707.34 | -2 563.58 |
Total depreciation | -40.20 | -98.49 | - 120.22 |
EBIT | - 123.45 | - 194.57 | 107.18 |
Other financial income | 0.76 | 0.34 | |
Other financial expenses | -8.63 | -10.65 | -4.60 |
Pre-tax profit | - 131.32 | - 205.22 | 102.92 |
Income taxes | 31.56 | 7.58 | -23.34 |
Net earnings | -99.76 | - 197.65 | 79.58 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 361.80 | 639.40 | 555.20 |
Intangible assets total | 361.80 | 639.40 | 555.20 |
Buildings | 165.80 | 129.78 | |
Tangible assets total | 165.80 | 129.78 | |
Other receivables | 12.98 | 26.76 | 26.76 |
Investments total | 12.98 | 26.76 | 26.76 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 3.40 | 17.34 | 54.19 |
Short term receivables total | 3.40 | 17.34 | 54.19 |
Cash and bank deposits | 119.02 | 20.57 | 198.70 |
Cash and cash equivalents | 119.02 | 20.57 | 198.70 |
Balance sheet total (assets) | 497.20 | 869.87 | 964.63 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 92.48 | 92.48 |
Shares repurchased | 106.56 | ||
Retained earnings | 209.76 | 507.52 | 309.87 |
Profit of the financial year | -99.76 | - 197.65 | 79.58 |
Shareholders equity total | 256.56 | 402.35 | 481.93 |
Provisions | 56.88 | 115.17 | 126.92 |
Non-current liabilities total | |||
Current loans from credit institutions | 5.54 | 87.34 | |
Short-term deferred tax liabilities | 11.59 | ||
Other non-interest bearing current liabilities | 178.22 | 265.00 | 344.18 |
Current liabilities total | 183.76 | 352.35 | 355.78 |
Balance sheet total (liabilities) | 497.20 | 869.87 | 964.63 |
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.