FysioHuset Skanderborg, autoriserede fysioterapeuter ApS
CVR number: 40538135
Sygehusvej 7, 8660 Skanderborg
skanderborg@fysiohuset.dk
tel: 86510909
skanderborgfysioterapi.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 387.62 | 3 285.26 | 3 710.12 | 4 147.94 | 4 277.58 |
| Employee benefit expenses | - 398.38 | -2 617.13 | -3 272.06 | -3 707.14 | -3 886.27 |
| Other operating expenses | -65.19 | ||||
| Total depreciation | -73.97 | - 450.00 | - 209.27 | - 219.78 | - 273.13 |
| EBIT | -84.73 | 218.13 | 228.80 | 221.02 | 52.99 |
| Other financial expenses | -79.22 | - 173.38 | - 163.10 | - 152.50 | - 144.19 |
| Pre-tax profit | - 163.95 | 44.75 | 65.70 | 68.51 | -91.20 |
| Income taxes | 23.87 | -9.93 | -14.56 | -15.34 | 19.80 |
| Net earnings | - 140.08 | 34.82 | 51.14 | 53.18 | -71.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 4 426.03 | 3 976.03 | 3 766.76 | 3 557.50 | 3 332.50 |
| Intangible assets total | 4 426.03 | 3 976.03 | 3 766.76 | 3 557.50 | 3 332.50 |
| Machinery and equipment | 139.48 | 272.60 | |||
| Tangible assets total | 139.48 | 272.60 | |||
| Other receivables | 4.21 | 4.21 | 4.21 | ||
| Investments total | 4.21 | 4.21 | 4.21 | ||
| Long term receivables total | |||||
| Finished products/goods | 43.73 | 40.29 | 38.02 | 32.87 | 42.94 |
| Inventories total | 43.73 | 40.29 | 38.02 | 32.87 | 42.94 |
| Current trade debtors | 157.47 | 189.71 | 297.26 | 296.75 | 169.62 |
| Prepayments and accrued income | 3.36 | 3.36 | 3.36 | 3.36 | |
| Current other receivables | 51.12 | 111.52 | 1.22 | 1.10 | 2.33 |
| Current deferred tax assets | 23.87 | 13.93 | 3.84 | ||
| Short term receivables total | 235.82 | 318.52 | 301.85 | 301.21 | 175.79 |
| Cash and bank deposits | 3.01 | 153.40 | 5.61 | 16.98 | 3.42 |
| Cash and cash equivalents | 3.01 | 153.40 | 5.61 | 16.98 | 3.42 |
| Balance sheet total (assets) | 4 708.59 | 4 492.45 | 4 116.45 | 4 052.25 | 3 827.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 140.08 | - 105.26 | -54.13 | -0.95 | |
| Profit of the financial year | - 140.08 | 34.82 | 51.14 | 53.18 | -71.40 |
| Shareholders equity total | - 100.08 | -65.26 | -14.12 | 39.05 | -32.34 |
| Provisions | 0.63 | 15.96 | |||
| Non-current loans from credit institutions | 2 552.88 | 1 852.35 | 1 574.54 | 1 442.69 | 1 978.87 |
| Non-current other liabilities | 1 830.37 | 1 907.35 | 1 570.45 | ||
| Non-current deferred tax liabilities | 1 438.61 | 611.36 | |||
| Non-current liabilities total | 4 383.24 | 3 759.69 | 3 145.00 | 2 881.30 | 2 590.22 |
| Current loans from credit institutions | 208.13 | 335.00 | 609.54 | 911.18 | 1 120.67 |
| Current trade creditors | 18.00 | 20.00 | 20.75 | 20.75 | 29.60 |
| Other non-interest bearing current liabilities | 199.30 | 443.02 | 354.66 | 184.01 | 119.11 |
| Current liabilities total | 425.43 | 798.02 | 984.95 | 1 115.93 | 1 269.37 |
| Balance sheet total (liabilities) | 4 708.59 | 4 492.45 | 4 116.45 | 4 052.25 | 3 827.25 |
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.