AUTORISERET FYSIOTEPEUT TM REHAB ApS
CVR number: 27031900
Park Allé 156, 2605 Brøndby
tm.rehab@gmail.com
tel: 41150155
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 452.66 | 459.05 | 411.91 | 895.06 | 856.04 |
| Gross profit | 452.66 | 459.05 | 411.91 | 895.06 | 856.04 |
| Employee benefit expenses | - 172.82 | - 124.23 | - 126.13 | - 238.00 | - 275.31 |
| Other operating expenses | - 189.19 | - 138.15 | - 159.68 | - 188.81 | - 261.18 |
| Total depreciation | -20.60 | -20.60 | -16.60 | -11.25 | -7.05 |
| EBIT | 70.05 | 176.07 | 109.50 | 457.00 | 312.50 |
| Other financial expenses | -6.77 | -3.76 | -0.92 | -0.34 | -4.32 |
| Pre-tax profit | 63.28 | 172.31 | 108.58 | 456.66 | 308.17 |
| Income taxes | -98.27 | -67.19 | |||
| Net earnings | 63.28 | 172.31 | 108.58 | 358.39 | 240.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 55.50 | 34.90 | 18.30 | 7.05 | |
| Tangible assets total | 55.50 | 34.90 | 18.30 | 7.05 | |
| Participating interests | 133.88 | 267.08 | 105.59 | 263.47 | 365.60 |
| Investments total | 133.88 | 267.08 | 105.59 | 263.47 | 365.60 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 188.37 | 10.00 | 452.81 | 704.21 | 965.64 |
| Current other receivables | 16.58 | 3.82 | 16.95 | 2.21 | |
| Short term receivables total | 204.95 | 13.82 | 469.76 | 704.21 | 967.85 |
| Cash and bank deposits | 96.27 | 246.83 | 48.13 | 193.96 | 152.18 |
| Cash and cash equivalents | 96.27 | 246.83 | 48.13 | 193.96 | 152.18 |
| Balance sheet total (assets) | 490.59 | 562.64 | 641.78 | 1 168.69 | 1 485.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 105.17 | 168.45 | 340.75 | 449.34 | 807.73 |
| Profit of the financial year | 63.28 | 172.31 | 108.58 | 358.39 | 240.98 |
| Shareholders equity total | 293.45 | 465.75 | 574.34 | 932.73 | 1 173.71 |
| Non-current liabilities total | |||||
| Current trade creditors | 34.24 | 35.42 | 56.52 | 29.99 | 44.51 |
| Current owed to participating | 151.55 | 40.43 | 0.07 | 64.83 | 193.06 |
| Short-term deferred tax liabilities | 98.27 | 67.19 | |||
| Other non-interest bearing current liabilities | 11.36 | 21.04 | 10.86 | 42.87 | 7.16 |
| Current liabilities total | 197.14 | 96.89 | 67.44 | 235.96 | 311.91 |
| Balance sheet total (liabilities) | 490.59 | 562.64 | 641.78 | 1 168.69 | 1 485.62 |
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.