Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTIK OG SUNDHEDSHUSET 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   1.4% 1.5% 2.1% 1.8% 8.3% 4.0% 10.4% 10.4%   Credit score (0-100)   80 78 68 70 29 49 24 24   Credit rating   A A A A BB BBB BB BB   Credit limit (kDKK)   10.0 6.6 0.1 0.6 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   1,745 2,706 2,690 3,090 3,342 3,883 0.0 0.0   EBITDA   257 335 209 276 154 489 0.0 0.0   EBIT   186 263 141 182 53.5 385 0.0 0.0   Pre-tax profit (PTP)   222.2 280.1 166.9 203.4 -124.1 281.8 0.0 0.0   Net earnings   172.9 217.4 129.4 155.7 -100.5 219.7 0.0 0.0   Pre-tax profit without non-rec. items   222 280 167 203 -124 282 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   55.8 39.3 73.2 160 115 212 0.0 0.0   Shareholders equity total   1,016 983 862 768 368 587 462 462   Interest-bearing liabilities   0.0 0.0 0.0 0.0 230 545 0.0 0.0   Balance sheet total (assets)   1,459 1,446 1,772 1,427 3,263 3,544 462 462   Net Debt   -73.8 -170 -225 -17.7 188 279 -240 -240     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   1,745 2,706 2,690 3,090 3,342 3,883 0.0 0.0   Gross profit growth   -40.6% 55.1% -0.6% 14.9% 8.2% 16.2% -100.0% 0.0%   Employees   5 6 6 6 5 6 0 0   Employee growth %   0.0% 20.0% 0.0% 0.0% -16.7% 20.0% -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)   1,459 1,446 1,772 1,427 3,263 3,544 462 462   Balance sheet change%   -39.5% -0.9% 22.6% -19.5% 128.8% 8.6% -87.0% 0.0%   Added value   257.5 334.7 209.5 276.2 147.5 488.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -93 -144 -90 -63 -200 -63 -212 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 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 (%)   10.6% 9.7% 5.2% 5.9% 1.6% 9.9% 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 %   11.6% 19.6% 10.7% 13.7% 3.4% 14.3% 0.0% 0.0%   ROI %   15.7% 25.7% 16.9% 24.3% 10.7% 52.8% 0.0% 0.0%   ROE %   13.3% 21.8% 14.0% 19.1% -17.7% 46.0% 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% 68.0% 48.7% 53.8% 11.3% 16.6% 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, %   -28.7% -50.9% -107.6% -6.4% 122.5% 57.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 62.5% 92.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 178.4% 52.8% 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   2.6 2.6 1.6 1.6 1.0 1.1 0.0 0.0   Current Ratio   2.7 2.6 1.6 1.6 1.0 1.1 0.0 0.0   Cash and cash equivalent   73.8 170.3 225.3 17.7 41.3 266.3 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   555.8 581.5 471.6 337.6 13.7 191.4 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   51 56 35 46 29 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 56 35 46 31 81 0 0   EBIT / employee   37 44 23 30 11 64 0 0   Net earnings / employee   35 36 22 26 -20 37 0 0