Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktoren Hjerting 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% 1.5% 1.5%   Bankruptcy risk   16.3% 7.0% 14.9% 16.1% 8.7% 7.5% 20.1% 20.1%   Credit score (0-100)   12 36 14 10 27 31 6 6   Credit rating   BB BBB BB BB BB BB 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)  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   540 420 312 614 660 1,127 0.0 0.0   EBITDA   148 -5.5 -180 179 153 125 0.0 0.0   EBIT   140 -41.5 -219 140 105 43.0 0.0 0.0   Pre-tax profit (PTP)   140.4 -42.2 -221.4 136.4 101.7 34.7 0.0 0.0   Net earnings   109.4 -35.7 -218.4 136.4 91.7 26.7 0.0 0.0   Pre-tax profit without non-rec. items   140 -42.2 -221 136 102 34.7 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   137 101 143 175 150 492 0.0 0.0   Shareholders equity total   259 224 5.2 142 233 201 60.1 60.1   Interest-bearing liabilities   0.0 88.8 158 244 262 375 0.0 0.0   Balance sheet total (assets)   367 409 340 491 634 841 60.1 60.1   Net Debt   -162 -16.8 55.5 185 -97.9 139 -60.1 -60.1     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   540 420 312 614 660 1,127 0.0 0.0   Gross profit growth   11.3% -22.2% -25.9% 97.1% 7.5% 70.6% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   367 409 340 491 634 841 60 60   Balance sheet change%   80.7% 11.4% -16.8% 44.4% 29.1% 32.5% -92.9% 0.0%   Added value   148.2 -5.5 -180.2 179.1 144.0 125.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -72 3 -7 -73 261 -492 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 (%)   26.0% -9.9% -70.2% 22.9% 15.9% 3.8% 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 %   49.3% -10.7% -58.5% 33.8% 18.7% 5.9% 0.0% 0.0%   ROI %   67.0% -14.2% -91.5% 51.2% 23.8% 8.0% 0.0% 0.0%   ROE %   53.4% -14.8% -190.8% 185.7% 48.9% 12.3% 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 %   70.7% 54.7% 1.5% 28.8% 36.8% 23.9% 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, %   -109.7% 306.4% -30.8% 103.5% -64.0% 111.3% 0.0% 0.0%   Gearing %   0.0% 39.7% 3,004.2% 172.2% 112.3% 186.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 2.0% 2.0% 1.4% 2.8% 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   1.9 1.4 0.5 0.8 1.1 0.5 0.0 0.0   Current Ratio   1.9 1.4 0.5 0.8 1.1 0.5 0.0 0.0   Cash and cash equivalent   162.5 105.6 102.0 58.6 359.8 235.8 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   87.9 81.2 -182.2 -77.1 43.4 -323.3 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 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   148 -5 -180 179 144 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   148 -5 -180 179 153 62 0 0   EBIT / employee   140 -42 -219 140 105 22 0 0   Net earnings / employee   109 -36 -218 136 92 13 0 0