Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Østerbro Fysioterapi 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   1.7% 2.3% 4.5% 2.4% 1.3% 1.0% 5.5% 5.5%   Credit score (0-100)   75 67 46 62 79 84 41 41   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   6.2 0.1 0.0 0.0 62.1 245.4 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   4,801 5,579 5,278 7,666 8,172 9,103 0.0 0.0   EBITDA   355 90.0 -744 387 701 2,612 0.0 0.0   EBIT   127 -161 -1,158 39.6 345 2,217 0.0 0.0   Pre-tax profit (PTP)   89.1 -179.2 -1,172.8 4.3 315.8 2,084.4 0.0 0.0   Net earnings   69.5 -128.4 -926.2 3.4 242.2 1,620.2 0.0 0.0   Pre-tax profit without non-rec. items   89.1 -179 -1,173 4.3 316 2,084 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   168 203 166 119 116 515 0.0 0.0   Shareholders equity total   4,550 4,422 3,028 3,031 3,273 2,044 18.6 18.6   Interest-bearing liabilities   284 286 491 466 567 2,002 3,581 3,581   Balance sheet total (assets)   6,534 6,476 5,559 5,263 5,538 6,215 3,600 3,600   Net Debt   271 283 489 462 565 1,450 3,581 3,581     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   4,801 5,579 5,278 7,666 8,172 9,103 0.0 0.0   Gross profit growth   19.3% 16.2% -5.4% 45.2% 6.6% 11.4% -100.0% 0.0%   Employees   0 11 13 15 15 14 0 0   Employee growth %   0.0% 0.0% 18.2% 15.4% 0.0% -6.7% -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)   6,534 6,476 5,559 5,263 5,538 6,215 3,600 3,600   Balance sheet change%   -0.8% -0.9% -14.2% -5.3% 5.2% 12.2% -42.1% 0.0%   Added value   354.9 90.0 -744.3 386.5 692.2 2,612.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -434 -365 -1,350 -694 -659 -297 -515 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 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 (%)   2.6% -2.9% -21.9% 0.5% 4.2% 24.4% 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 %   1.9% -2.3% -19.2% 0.7% 6.4% 37.7% 0.0% 0.0%   ROI %   2.1% -2.5% -21.8% 0.9% 7.4% 46.4% 0.0% 0.0%   ROE %   1.5% -2.9% -24.9% 0.1% 7.7% 60.9% 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 %   69.6% 68.3% 54.5% 57.6% 59.1% 32.9% 0.5% 0.5%   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, %   76.5% 314.1% -65.8% 119.5% 80.6% 55.5% 0.0% 0.0%   Gearing %   6.2% 6.5% 16.2% 15.4% 17.3% 98.0% 19,260.0% 19,260.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 9.9% 3.8% 7.4% 5.7% 10.4% 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   0.4 0.5 0.3 0.4 0.8 1.5 0.0 0.0   Current Ratio   0.6 0.6 0.4 0.5 1.0 1.6 0.0 0.0   Cash and cash equivalent   12.5 2.9 1.2 3.9 1.8 552.5 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   -323.3 -284.3 -907.5 -563.4 9.8 662.5 -1,790.7 -1,790.7   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   0 8 -57 26 46 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 8 -57 26 47 187 0 0   EBIT / employee   0 -15 -89 3 23 158 0 0   Net earnings / employee   0 -12 -71 0 16 116 0 0