Carelink Psykiatri ApS
CVR number: 41740604
Holstebrovej 2, 8800 Viborg
kontakt@klinik-socius.dk
tel: 31229339
www.klinik-socius.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 942.10 | 5 406.20 | 8 249.79 |
| Employee benefit expenses | -2 992.54 | -6 364.85 | -15 811.38 |
| Total depreciation | - 121.94 | - 124.00 | |
| EBIT | -1 050.44 | -1 080.59 | -7 685.59 |
| Other financial expenses | -60.70 | - 190.76 | - 226.03 |
| Pre-tax profit | -1 111.14 | -1 271.35 | -7 911.61 |
| Income taxes | 244.13 | 274.67 | 1 735.75 |
| Net earnings | - 867.01 | - 996.68 | -6 175.86 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 170.12 | 1 318.63 | |
| Machinery and equipment | 56.85 | 627.71 | |
| Tangible assets total | 226.96 | 1 946.35 | |
| Other receivables | 157.81 | 171.18 | 861.49 |
| Investments total | 157.81 | 171.18 | 861.49 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 303.46 | 423.01 | 2 952.95 |
| Prepayments and accrued income | 122.27 | 452.74 | |
| Current other receivables | 36.10 | 10.00 | 772.58 |
| Current deferred tax assets | 244.13 | 518.80 | 2 254.55 |
| Short term receivables total | 583.69 | 1 074.07 | 6 432.81 |
| Cash and bank deposits | 0.01 | 156.18 | 977.54 |
| Cash and cash equivalents | 0.01 | 156.18 | 977.54 |
| Balance sheet total (assets) | 741.51 | 1 628.39 | 10 218.19 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 121.21 | 121.21 |
| Retained earnings | 551.78 | 13 289.32 | |
| Profit of the financial year | - 867.01 | - 996.68 | -6 175.86 |
| Shareholders equity total | - 827.01 | - 323.69 | 7 234.67 |
| Non-current other liabilities | 49.80 | ||
| Non-current liabilities total | 49.80 | ||
| Current loans from credit institutions | 945.88 | 49.80 | |
| Current trade creditors | 20.28 | 526.28 | 1 953.57 |
| Current owed to participating | 166.71 | ||
| Other non-interest bearing current liabilities | 385.86 | 1 376.00 | 1 029.95 |
| Current liabilities total | 1 518.72 | 1 952.08 | 2 983.52 |
| Balance sheet total (liabilities) | 741.51 | 1 628.39 | 10 218.19 |
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.