Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktorhuset Slagelse ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.0% 0.9% 1.1% 1.9% 1.1% 1.0% 18.1% 18.1%   Credit score (0-100)   88 89 84 69 85 84 8 8   Credit rating   A A A A A A B B   Credit limit (kDKK)   154.3 214.5 97.9 0.5 146.1 131.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,486 4,711 5,817 6,301 6,920 7,125 0.0 0.0   EBITDA   894 1,248 346 83.3 902 742 0.0 0.0   EBIT   798 1,182 295 2.7 829 693 0.0 0.0   Pre-tax profit (PTP)   794.9 1,174.8 288.6 -2.1 822.6 690.7 0.0 0.0   Net earnings   617.3 915.5 222.3 -3.0 639.2 534.4 0.0 0.0   Pre-tax profit without non-rec. items   795 1,175 289 -2.1 823 691 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   501 436 726 848 774 1,014 0.0 0.0   Shareholders equity total   1,120 1,436 1,058 455 1,094 829 129 129   Interest-bearing liabilities   63.5 2.5 1.3 235 0.0 213 0.0 0.0   Balance sheet total (assets)   1,752 2,286 1,826 1,270 1,862 1,643 129 129   Net Debt   -952 -838 -139 215 -583 52.8 -129 -129     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,486 4,711 5,817 6,301 6,920 7,125 0.0 0.0   Gross profit growth   -7.4% 5.0% 23.5% 8.3% 9.8% 3.0% -100.0% 0.0%   Employees   8 11 13 14 12 11 0 0   Employee growth %   0.0% 37.5% 18.2% 7.7% -14.3% -8.3% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,752 2,286 1,826 1,270 1,862 1,643 129 129   Balance sheet change%   64.5% 30.5% -20.1% -30.5% 46.7% -11.8% -92.2% 0.0%   Added value   894.3 1,247.6 345.9 83.3 909.9 741.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -192 -131 239 41 -146 191 -1,014 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.8% 25.1% 5.1% 0.0% 12.0% 9.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   56.7% 58.6% 14.4% 0.2% 53.0% 39.7% 0.0% 0.0%   ROI %   85.8% 88.1% 23.1% 0.3% 89.2% 61.1% 0.0% 0.0%   ROE %   69.6% 71.6% 17.8% -0.4% 82.5% 55.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   63.9% 62.8% 58.0% 35.9% 58.8% 50.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -106.5% -67.2% -40.1% 258.3% -64.6% 7.1% 0.0% 0.0%   Gearing %   5.7% 0.2% 0.1% 51.7% 0.0% 25.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 22.6% 341.6% 4.1% 5.7% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 2.1 0.9 0.2 1.2 0.5 0.0 0.0   Current Ratio   1.8 2.1 0.9 0.2 1.2 0.5 0.0 0.0   Cash and cash equivalent   1,015.8 840.6 139.8 19.9 582.8 160.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   498.9 894.0 -47.0 -627.3 116.5 -367.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   112 113 27 6 76 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 113 27 6 75 67 0 0   EBIT / employee   100 107 23 0 69 63 0 0   Net earnings / employee   77 83 17 -0 53 49 0 0