AUTORISEREDE FYSIOTERAPEUTER LANGÅ SUNDHEDSCENTER APS
CVR number: 38277650
Fælledvej 1, 8870 Langå
info@langaasundhedscenter.dk
tel: 86462022
Langå Sundhedscenter
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 636.02 | 770.84 | 504.67 | 856.15 | 2 056.25 |
| Employee benefit expenses | - 562.74 | - 633.32 | - 573.25 | - 922.04 | -1 198.30 |
| Total depreciation | -68.29 | -55.31 | -23.78 | - 308.15 | - 332.05 |
| EBIT | 5.00 | 82.21 | -92.35 | - 374.04 | 525.90 |
| Other financial income | 2.61 | 0.20 | 0.05 | ||
| Other financial expenses | -4.78 | -0.90 | -95.64 | - 194.27 | - 262.27 |
| Pre-tax profit | 2.82 | 81.31 | - 188.00 | - 568.12 | 263.68 |
| Income taxes | -1.17 | -16.96 | 39.32 | -39.83 | |
| Net earnings | 1.66 | 64.35 | - 148.67 | - 607.95 | 263.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2 538.45 | 2 369.22 | 2 199.99 | ||
| Intangible assets total | 2 538.45 | 2 369.22 | 2 199.99 | ||
| Buildings | 45.07 | 39.41 | 33.76 | ||
| Machinery and equipment | 17.90 | 44.67 | 975.31 | 1 106.16 | 1 009.88 |
| Tangible assets total | 17.90 | 44.67 | 1 020.38 | 1 145.57 | 1 043.64 |
| Other receivables | 46.25 | 46.25 | |||
| Investments total | 46.25 | 46.25 | |||
| Long term receivables total | |||||
| Finished products/goods | 15.00 | 63.10 | |||
| Inventories total | 15.00 | 63.10 | |||
| Current trade debtors | 47.28 | 77.22 | 148.36 | 97.56 | 117.27 |
| Prepayments and accrued income | 17.25 | 17.89 | |||
| Current other receivables | 29.29 | ||||
| Current deferred tax assets | 8.84 | 0.51 | 39.83 | 2.00 | 1.00 |
| Short term receivables total | 85.41 | 77.72 | 205.44 | 117.44 | 118.27 |
| Cash and bank deposits | 43.00 | 144.99 | 7.22 | 1.27 | |
| Cash and cash equivalents | 43.00 | 144.99 | 7.22 | 1.27 | |
| Balance sheet total (assets) | 146.31 | 267.37 | 3 771.49 | 3 694.75 | 3 471.26 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 98.04 | 98.04 |
| Share premium account | 351.96 | ||||
| Shares repurchased | 34.52 | ||||
| Retained earnings | -1.66 | 64.35 | -84.32 | - 340.31 | |
| Profit of the financial year | 1.66 | 64.35 | - 148.67 | - 607.95 | 263.68 |
| Shareholders equity total | 84.52 | 114.35 | -34.32 | - 242.27 | 21.41 |
| Non-current loans from credit institutions | 2 474.01 | 2 384.31 | 2 683.25 | ||
| Non-current other liabilities | 639.00 | ||||
| Non-current deferred tax liabilities | 535.94 | ||||
| Non-current liabilities total | 3 113.01 | 2 920.25 | 2 683.25 | ||
| Current loans from credit institutions | 454.00 | 918.07 | 643.62 | ||
| Current trade creditors | 16.29 | 47.54 | 160.23 | 65.72 | 18.75 |
| Current owed to participating | 6.67 | 4.07 | 4.07 | ||
| Short-term deferred tax liabilities | 10.33 | 10.91 | |||
| Other non-interest bearing current liabilities | 38.83 | 91.08 | 63.60 | 32.98 | 104.23 |
| Current liabilities total | 61.79 | 153.02 | 692.81 | 1 016.77 | 766.60 |
| Balance sheet total (liabilities) | 146.31 | 267.37 | 3 771.49 | 3 694.75 | 3 471.26 |
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.