KLINIK FOR FYSIOTERAPI V/BJARKE BILDE ApS
CVR number: 13902372
Dronning Margrethes Vej 26, 4000 Roskilde
tel: 46373301
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 866.90 | 2 648.70 | 3 222.43 | 2 810.24 | 6 035.60 |
| Employee benefit expenses | -3 372.57 | -1 880.36 | -1 966.21 | -1 933.94 | -1 881.24 |
| Other operating expenses | -69.00 | -15.48 | |||
| Total depreciation | -24.48 | -30.28 | -26.63 | -26.63 | -26.63 |
| EBIT | - 530.14 | 738.06 | 1 229.59 | 780.67 | 4 112.25 |
| Other financial expenses | -12.07 | -8.16 | -1.41 | ||
| Pre-tax profit | - 530.14 | 738.06 | 1 217.51 | 772.51 | 4 110.84 |
| Income taxes | 110.74 | - 162.83 | - 269.47 | - 171.31 | - 904.92 |
| Net earnings | - 419.40 | 575.24 | 948.05 | 601.20 | 3 205.92 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 82.08 | 136.13 | 109.50 | 82.87 | 56.24 |
| Tangible assets total | 82.08 | 136.13 | 109.50 | 82.87 | 56.24 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 229.56 | 280.74 | 415.31 | 276.54 | 210.85 |
| Current amounts owed by group member comp. | 248.72 | 258.59 | 1.00 | ||
| Current other receivables | 147.73 | 564.96 | 614.47 | 140.03 | 162.98 |
| Current deferred tax assets | 138.28 | ||||
| Short term receivables total | 515.57 | 845.70 | 1 278.51 | 675.16 | 374.84 |
| Cash and bank deposits | 1 056.05 | 1 166.00 | 1 156.80 | 1 204.25 | 4 833.43 |
| Cash and cash equivalents | 1 056.05 | 1 166.00 | 1 156.80 | 1 204.25 | 4 833.43 |
| Balance sheet total (assets) | 1 653.70 | 2 147.83 | 2 544.81 | 1 962.28 | 5 264.51 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 500.00 | 1 000.00 | 600.00 | 3 200.00 |
| Retained earnings | 1 211.33 | 291.92 | - 132.84 | 215.21 | -2 383.59 |
| Profit of the financial year | - 419.40 | 575.24 | 948.05 | 601.20 | 3 205.92 |
| Shareholders equity total | 1 116.92 | 1 492.16 | 1 940.21 | 1 541.41 | 4 147.33 |
| Provisions | 1.19 | 2.52 | 2.06 | 0.24 | |
| Non-current deferred tax liabilities | 43.36 | 268.14 | 171.78 | 906.73 | |
| Non-current liabilities total | 43.36 | 268.14 | 171.78 | 906.73 | |
| Current owed to participating | 145.06 | 237.19 | 93.19 | 59.69 | |
| Current owed to group member | 49.50 | ||||
| Short-term deferred tax liabilities | 6.90 | ||||
| Other non-interest bearing current liabilities | 384.82 | 324.42 | 333.94 | 153.85 | 150.52 |
| Current liabilities total | 536.78 | 611.12 | 333.94 | 247.04 | 210.21 |
| Balance sheet total (liabilities) | 1 653.70 | 2 147.83 | 2 544.81 | 1 962.28 | 5 264.51 |
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.