Psykologerne Huong Nguyen og Kenni Beltoft ApS
CVR number: 39330520
Worsaaesgade 1, 7100 Vejle
mail@psykolog-hn.dk
tel: 42539100
https://psykolog-hn.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 525.82 | 547.96 | 836.17 | 1 322.87 | 1 551.59 |
| Wages and salaries | - 477.13 | - 716.83 | - 928.33 | ||
| Social security expenses | - 134.85 | - 186.92 | - 244.27 | ||
| Employee benefit expenses | - 457.47 | - 444.61 | |||
| Other operating expenses | -37.30 | - 185.12 | - 286.79 | - 291.87 | |
| EBIT | 31.05 | 103.35 | 39.07 | 132.34 | 87.12 |
| Other financial expenses | -0.09 | -5.48 | -0.86 | -0.64 | -0.05 |
| Pre-tax profit | 30.96 | 97.87 | 38.21 | 131.69 | 87.07 |
| Income taxes | 4.72 | -24.27 | -8.40 | -34.16 | -19.16 |
| Net earnings | 35.68 | 73.61 | 29.80 | 97.53 | 67.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 28.29 | 28.29 | 28.29 | ||
| Investments total | 28.29 | 28.29 | 28.29 | ||
| Non-current other receivables | 19.89 | ||||
| Long term receivables total | 19.89 | ||||
| Inventories total | |||||
| Current trade debtors | 46.90 | 42.73 | 27.02 | 22.32 | |
| Prepayments and accrued income | 8.97 | 8.97 | 4.93 | ||
| Current other receivables | 16.13 | 8.97 | 1.38 | 73.27 | |
| Current deferred tax assets | 8.21 | ||||
| Short term receivables total | 24.33 | 55.87 | 53.08 | 109.27 | 27.25 |
| Cash and bank deposits | 31.74 | 59.96 | 109.10 | 110.70 | 151.78 |
| Cash and cash equivalents | 31.74 | 59.96 | 109.10 | 110.70 | 151.78 |
| Balance sheet total (assets) | 56.08 | 135.73 | 190.47 | 248.26 | 207.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 29.80 | 97.00 | 64.00 | ||
| Other reserves | 30.00 | ||||
| Retained earnings | -62.40 | -56.72 | -12.92 | -80.12 | -46.56 |
| Profit of the financial year | 35.68 | 73.61 | 29.80 | 97.53 | 67.90 |
| Shareholders equity total | -16.72 | 56.88 | 86.69 | 154.41 | 125.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 27.00 | 70.09 | 28.00 | ||
| Short-term deferred tax liabilities | 3.49 | 16.06 | 8.40 | 31.10 | 15.16 |
| Other non-interest bearing current liabilities | 69.31 | 35.78 | 25.29 | 34.75 | 66.81 |
| Current liabilities total | 72.80 | 78.84 | 103.78 | 93.85 | 81.97 |
| Balance sheet total (liabilities) | 56.08 | 135.73 | 190.47 | 248.26 | 207.31 |
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.