Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTORHUSET HILLERØD 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   5.0% 2.2% 3.1% 2.5% 4.5% 4.5% 18.2% 17.9%   Credit score (0-100)   45 67 56 61 46 46 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.1 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)  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   2,239 2,450 3,026 2,761 3,102 2,278 0.0 0.0   EBITDA   925 773 1,066 858 1,193 40.7 0.0 0.0   EBIT   902 730 950 742 1,094 -95.9 0.0 0.0   Pre-tax profit (PTP)   952.5 744.3 973.1 759.6 1,103.4 -109.3 0.0 0.0   Net earnings   756.2 579.9 758.6 592.2 860.3 -85.6 0.0 0.0   Pre-tax profit without non-rec. items   953 744 973 760 1,103 -109 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   90.8 298 332 216 337 431 0.0 0.0   Shareholders equity total   1,140 1,020 1,178 1,020 1,281 335 210 210   Interest-bearing liabilities   0.0 112 79.5 38.0 0.0 310 0.0 0.0   Balance sheet total (assets)   1,686 1,711 1,933 1,576 1,852 856 210 210   Net Debt   -203 -448 -216 -201 -402 273 -210 -210     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   2,239 2,450 3,026 2,761 3,102 2,278 0.0 0.0   Gross profit growth   -3.8% 9.5% 23.5% -8.8% 12.4% -26.5% -100.0% 0.0%   Employees   2 2 4 4 4 4 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)   1,686 1,711 1,933 1,576 1,852 856 210 210   Balance sheet change%   20.7% 1.5% 12.9% -18.4% 17.5% -53.8% -75.5% 0.0%   Added value   924.9 772.8 1,066.4 858.3 1,210.5 40.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -45 164 -83 -233 22 -43 -431 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 -1.0 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 (%)   40.3% 29.8% 31.4% 26.9% 35.3% -4.2% 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 %   61.9% 43.8% 53.5% 43.4% 64.5% -7.1% 0.0% 0.0%   ROI %   93.9% 65.1% 80.9% 65.6% 94.3% -9.9% 0.0% 0.0%   ROE %   74.8% 53.7% 69.0% 53.9% 74.8% -10.6% 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 %   67.6% 59.6% 61.0% 64.7% 69.1% 39.1% 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, %   -22.0% -58.0% -20.2% -23.4% -33.6% 671.1% 0.0% 0.0%   Gearing %   0.0% 11.0% 6.7% 3.7% 0.0% 92.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 2.1% 4.2% 9.1% 8.7% 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   2.9 2.5 2.2 2.4 2.2 0.3 0.0 0.0   Current Ratio   2.9 2.5 2.3 2.4 2.2 0.3 0.0 0.0   Cash and cash equivalent   203.4 560.2 295.2 239.1 401.5 36.8 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   1,052.7 845.7 891.8 804.9 684.9 -359.0 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   462 386 267 215 303 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   462 386 267 215 298 10 0 0   EBIT / employee   451 365 237 185 274 -24 0 0   Net earnings / employee   378 290 190 148 215 -21 0 0