Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FYSIOTERAPEUT JENS ARNDT 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   2.4% 2.5% 2.9% 2.7% 5.8% 4.8% 18.9% 17.4%   Credit score (0-100)   66 64 60 60 38 44 6 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   145 194 186 180 29.6 96.2 0.0 0.0   EBITDA   -13.6 27.6 -11.0 -9.2 -154 -78.4 0.0 0.0   EBIT   -13.6 23.6 -22.0 -20.2 -165 -89.4 0.0 0.0   Pre-tax profit (PTP)   2.6 60.7 10.2 62.2 -105.3 -54.6 0.0 0.0   Net earnings   159.4 47.1 6.7 34.3 -81.2 -48.5 0.0 0.0   Pre-tax profit without non-rec. items   2.6 60.7 10.2 62.2 -105 -54.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 44.0 33.0 22.0 11.0 0.0 0.0 0.0   Shareholders equity total   775 752 758 793 598 437 255 255   Interest-bearing liabilities   75.4 56.8 30.5 99.1 14.1 7.6 0.0 0.0   Balance sheet total (assets)   865 822 814 924 638 468 255 255   Net Debt   32.6 11.0 7.3 -128 -156 -54.5 -255 -255     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   145 194 186 180 29.6 96.2 0.0 0.0   Gross profit growth   -20.8% 34.4% -4.4% -3.3% -83.5% 225.0% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   865 822 814 924 638 468 255 255   Balance sheet change%   24.8% -4.9% -1.0% 13.5% -31.0% -26.7% -45.5% 0.0%   Added value   -13.6 23.6 -22.0 -20.2 -165.1 -89.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 40 -22 -22 -22 -22 0 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -9.4% 12.2% -11.8% -11.2% -557.8% -92.9% 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 %   2.3% 7.4% 2.9% 7.2% -13.5% -9.5% 0.0% 0.0%   ROI %   2.3% 7.5% 3.0% 7.4% -14.0% -9.9% 0.0% 0.0%   ROE %   22.9% 6.2% 0.9% 4.4% -11.7% -9.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   89.6% 91.4% 93.1% 85.8% 93.8% 93.5% 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, %   -239.6% 39.8% -66.4% 1,388.9% 101.1% 69.6% 0.0% 0.0%   Gearing %   9.7% 7.6% 4.0% 12.5% 2.4% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.8% 2.4% 31.5% 0.0% 0.0% 22.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.3 3.1 4.4 2.9 8.2 7.1 0.0 0.0   Current Ratio   3.3 3.2 4.5 3.0 8.2 7.1 0.0 0.0   Cash and cash equivalent   42.8 45.8 23.2 227.1 170.0 62.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   209.4 155.8 195.0 263.2 283.8 187.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -14 24 0 -20 -165 -89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -14 28 0 -9 -154 -78 0 0   EBIT / employee   -14 24 0 -20 -165 -89 0 0   Net earnings / employee   159 47 0 34 -81 -48 0 0