Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTISK KLINIK ISHØJ 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   3.0% 3.6% 2.2% 1.9% 2.2% 1.7% 10.0% 10.0%   Credit score (0-100)   59 54 65 68 65 72 25 25   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.4 0.1 4.4 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   2,910 3,168 3,563 3,368 3,773 4,366 0.0 0.0   EBITDA   663 1,414 1,444 673 917 1,255 0.0 0.0   EBIT   422 1,219 1,151 382 653 960 0.0 0.0   Pre-tax profit (PTP)   433.6 1,252.5 1,201.7 435.6 607.1 906.5 0.0 0.0   Net earnings   337.8 977.3 934.4 338.8 474.9 708.0 0.0 0.0   Pre-tax profit without non-rec. items   434 1,252 1,202 436 607 906 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   339 911 1,163 1,018 1,296 1,001 0.0 0.0   Shareholders equity total   654 1,231 1,665 1,504 1,679 2,087 1,662 1,662   Interest-bearing liabilities   55.0 887 845 642 3,738 2,873 0.0 0.0   Balance sheet total (assets)   1,315 2,796 3,282 2,782 5,964 5,541 1,662 1,662   Net Debt   53.0 856 825 595 3,684 2,853 -1,662 -1,662     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   2,910 3,168 3,563 3,368 3,773 4,366 0.0 0.0   Gross profit growth   -4.4% 8.9% 12.5% -5.5% 12.0% 15.7% -100.0% 0.0%   Employees   4 6 6 6 8 7 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% 33.3% -12.5% -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)   1,315 2,796 3,282 2,782 5,964 5,541 1,662 1,662   Balance sheet change%   -12.8% 112.6% 17.4% -15.2% 114.4% -7.1% -70.0% 0.0%   Added value   663.0 1,414.3 1,443.9 672.9 944.0 1,254.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -634 377 -42 -435 13 -589 -1,001 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 (%)   14.5% 38.5% 32.3% 11.3% 17.3% 22.0% 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 %   31.6% 61.4% 40.3% 15.1% 18.5% 19.6% 0.0% 0.0%   ROI %   51.0% 88.1% 52.1% 19.3% 21.1% 21.5% 0.0% 0.0%   ROE %   49.3% 103.7% 64.5% 21.4% 29.8% 37.6% 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 %   49.7% 44.0% 50.8% 54.1% 28.2% 37.7% 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, %   8.0% 60.5% 57.2% 88.4% 401.6% 227.4% 0.0% 0.0%   Gearing %   8.4% 72.1% 50.7% 42.7% 222.6% 137.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 2.0% 2.7% 2.8% 9.1% 6.7% 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   1.4 2.0 2.0 2.2 1.3 1.5 0.0 0.0   Current Ratio   1.4 2.0 2.0 2.2 1.3 1.5 0.0 0.0   Cash and cash equivalent   2.0 31.6 19.9 47.7 53.6 20.2 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   257.5 918.6 1,071.8 962.5 951.6 1,582.3 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   166 236 241 112 118 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   166 236 241 112 115 179 0 0   EBIT / employee   106 203 192 64 82 137 0 0   Net earnings / employee   84 163 156 56 59 101 0 0