Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JETTE A. JACOBSEN KIROPRAKTISK KLINIK 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   3.2% 3.5% 2.0% 3.4% 5.0% 3.7% 7.3% 7.3%   Credit score (0-100)   57 54 69 53 43 51 33 33   Credit rating   BBB BBB A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.7 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -215 -194 850 -151 -141 -151 0.0 0.0   EBITDA   -1,009 -806 201 -1,014 -1,355 -1,179 0.0 0.0   EBIT   -1,092 -889 160 -1,042 -1,379 -1,203 0.0 0.0   Pre-tax profit (PTP)   503.0 418.0 1,497.0 433.0 -18.0 225.2 0.0 0.0   Net earnings   413.0 341.0 1,196.0 363.0 8.0 202.5 0.0 0.0   Pre-tax profit without non-rec. items   503 418 1,497 433 -18.0 225 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   97.0 83.0 65.0 62.0 62.0 79.4 0.0 0.0   Shareholders equity total   1,893 2,127 3,212 2,943 2,837 2,621 1,635 1,635   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,206 2,363 3,523 3,214 3,075 2,985 1,635 1,635   Net Debt   -702 -590 -2,073 -1,474 -1,195 -791 -1,579 -1,579     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -215 -194 850 -151 -141 -151 0.0 0.0   Gross profit growth   -12.0% 9.8% 0.0% 0.0% 6.6% -6.7% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,206 2,363 3,523 3,214 3,075 2,985 1,635 1,635   Balance sheet change%   16.7% 7.1% 49.1% -8.8% -4.3% -2.9% -45.2% 0.0%   Added value   -1,009.0 -806.0 201.0 -1,014.0 -1,351.0 -1,179.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -166 -166 -133 -55 -48 -31 -79 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   507.9% 458.2% 18.8% 690.1% 978.0% 799.4% 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 %   24.9% 18.4% 51.1% 13.4% -0.2% 7.6% 0.0% 0.0%   ROI %   28.7% 20.7% 55.9% 14.6% -0.2% 8.4% 0.0% 0.0%   ROE %   23.7% 17.0% 44.8% 11.8% 0.3% 7.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   85.8% 90.0% 91.2% 91.6% 92.3% 87.8% 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, %   69.6% 73.2% -1,031.3% 145.4% 88.2% 67.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.5 2.8 7.2 6.4 5.6 2.8 0.0 0.0   Current Ratio   2.5 2.8 7.2 6.4 5.6 2.8 0.0 0.0   Cash and cash equivalent   702.0 590.0 2,073.0 1,474.0 1,195.0 790.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   420.0 383.0 1,809.0 1,345.0 1,097.0 630.7 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,009 -806 201 -1,014 -1,351 -1,179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,009 -806 201 -1,014 -1,355 -1,179 0 0   EBIT / employee   -1,092 -889 160 -1,042 -1,379 -1,203 0 0   Net earnings / employee   413 341 1,196 363 8 202 0 0