NORDTHY FYSIOTERAPI, AUTORISEREDE FYSIOTERAPEUTER ApS
CVR number: 32267726
Thyparken 6 B, 7700 Thisted
post@nordthyfys.dk
tel: 97925626
nordthyfys.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 598.43 | 5 138.46 | 6 683.89 | 7 278.92 | 8 953.20 |
| Employee benefit expenses | -4 914.28 | -3 990.12 | -5 592.42 | -6 307.01 | -7 278.19 |
| Total depreciation | - 179.55 | - 159.38 | - 159.51 | - 307.53 | - 385.32 |
| EBIT | 1 504.60 | 988.95 | 931.95 | 664.37 | 1 289.68 |
| Other financial income | 7.45 | 6.51 | 5.70 | 7.68 | 31.66 |
| Other financial expenses | -3.23 | -15.52 | -9.37 | -41.45 | - 119.62 |
| Pre-tax profit | 1 508.83 | 979.94 | 928.29 | 630.60 | 1 201.72 |
| Income taxes | - 333.98 | - 217.86 | - 201.50 | - 140.47 | - 267.83 |
| Net earnings | 1 174.85 | 762.08 | 726.78 | 490.13 | 933.89 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 695.00 | 1 515.00 | |||
| Intangible assets total | 1 695.00 | 1 515.00 | |||
| Land and waters | 793.52 | 786.37 | |||
| Buildings | 37.82 | 28.37 | 18.91 | 9.45 | |
| Machinery and equipment | 434.52 | 284.60 | 294.15 | 394.53 | 374.31 |
| Advance payments and construction in progress | 50.00 | 1 266.13 | 1 296.35 | ||
| Tangible assets total | 472.35 | 362.96 | 1 579.19 | 2 493.85 | 1 160.68 |
| Other receivables | 161.15 | 161.32 | 161.50 | 161.50 | 161.50 |
| Investments total | 161.15 | 161.32 | 161.50 | 161.50 | 161.50 |
| Long term receivables total | |||||
| Finished products/goods | 34.11 | ||||
| Inventories total | 34.11 | ||||
| Current trade debtors | 574.47 | 557.69 | 564.33 | 565.23 | 647.04 |
| Prepayments and accrued income | 21.02 | 16.07 | 17.06 | 13.21 | 46.51 |
| Current other receivables | 215.81 | 62.84 | 1 412.56 | ||
| Current deferred tax assets | 12.88 | 110.95 | 313.44 | 179.69 | 108.57 |
| Short term receivables total | 608.36 | 684.71 | 1 110.63 | 820.97 | 2 214.68 |
| Cash and bank deposits | 1 194.98 | 1 869.11 | 274.23 | 177.22 | 1 353.09 |
| Cash and cash equivalents | 1 194.98 | 1 869.11 | 274.23 | 177.22 | 1 353.09 |
| Balance sheet total (assets) | 2 436.85 | 3 078.10 | 3 159.65 | 5 348.53 | 6 404.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 600.00 | |||
| Retained earnings | 97.73 | 672.58 | 1 434.65 | 2 161.44 | 2 651.57 |
| Profit of the financial year | 1 174.85 | 762.08 | 726.78 | 490.13 | 933.89 |
| Shareholders equity total | 1 997.58 | 2 159.65 | 2 286.44 | 2 776.57 | 3 710.46 |
| Provisions | 80.26 | 88.67 | |||
| Non-current loans from credit institutions | 1 777.18 | 1 615.27 | |||
| Non-current other liabilities | 103.17 | ||||
| Non-current liabilities total | 103.17 | 1 777.18 | 1 615.27 | ||
| Current loans from credit institutions | 148.00 | 160.00 | |||
| Advances received | 13.86 | 4.93 | 3.65 | 0.63 | 8.78 |
| Current trade creditors | 117.87 | 70.53 | 354.34 | 206.34 | 245.30 |
| Other non-interest bearing current liabilities | 307.54 | 739.81 | 515.23 | 359.56 | 576.46 |
| Current liabilities total | 439.27 | 815.28 | 873.22 | 714.52 | 990.54 |
| Balance sheet total (liabilities) | 2 436.85 | 3 078.10 | 3 159.65 | 5 348.53 | 6 404.94 |
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.