Vinderup Fysioterapi Holding, Autoriserede Fysioterapeuter ApS
CVR number: 40466851
Søndergade 54, 7830 Vinderup
info@fysioterapivinderup.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -6.25 | -4.75 | -10.75 | -14.89 | -14.13 |
| EBIT | -6.25 | -4.75 | -10.75 | -14.89 | -14.13 |
| Other financial income | 0.17 | ||||
| Other financial expenses | -2.62 | -56.41 | -68.56 | -64.85 | -81.50 |
| Net income from associates (fin.) | 95.56 | 165.60 | 267.00 | 400.00 | 250.00 |
| Pre-tax profit | 86.69 | 104.44 | 187.69 | 320.25 | 154.55 |
| Income taxes | 1.96 | 13.27 | 16.04 | 16.08 | 21.03 |
| Net earnings | 88.65 | 117.70 | 203.73 | 336.34 | 175.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 2 567.51 | 2 733.10 | 3 000.10 | 2 471.94 | 2 471.94 |
| Investments total | 2 567.51 | 2 733.10 | 3 000.10 | 2 471.94 | 2 471.94 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.01 | 0.01 | |||
| Current deferred tax assets | 24.64 | 150.15 | 178.66 | 154.08 | 79.77 |
| Short term receivables total | 24.64 | 150.15 | 178.67 | 154.09 | 79.77 |
| Cash and bank deposits | 21.11 | ||||
| Cash and cash equivalents | 21.11 | ||||
| Balance sheet total (assets) | 2 592.14 | 2 883.25 | 3 178.77 | 2 626.03 | 2 572.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 221.20 | 226.00 | 228.80 | 235.60 | 244.00 |
| Other reserves | 95.56 | 279.01 | 528.16 | ||
| Retained earnings | 492.71 | 171.91 | - 188.34 | - 220.21 | - 127.87 |
| Profit of the financial year | 88.65 | 117.70 | 203.73 | 336.34 | 175.58 |
| Shareholders equity total | 948.12 | 844.62 | 822.35 | 401.73 | 341.71 |
| Non-current loans from credit institutions | 1 368.46 | 1 129.48 | 999.65 | 871.31 | 778.86 |
| Non-current liabilities total | 1 368.46 | 1 129.48 | 999.65 | 871.31 | 778.86 |
| Current loans from credit institutions | 0.02 | 120.02 | 132.01 | 136.49 | 112.23 |
| Current trade creditors | 10.25 | 7.50 | 8.13 | 9.00 | 9.00 |
| Current owed to group member | 242.62 | 627.33 | 1 059.91 | 1 207.41 | 1 324.19 |
| Short-term deferred tax liabilities | 22.68 | 138.82 | 156.62 | 6.74 | |
| Other non-interest bearing current liabilities | 15.48 | 0.10 | 0.10 | 0.10 | |
| Current liabilities total | 275.56 | 909.15 | 1 356.77 | 1 353.00 | 1 452.27 |
| Balance sheet total (liabilities) | 2 592.14 | 2 883.25 | 3 178.77 | 2 626.03 | 2 572.83 |
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.