Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktor Lars Møller 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   1.5% 1.7% 1.9% 1.8% 2.0% 5.5% 17.7% 17.4%   Credit score (0-100)   79 75 70 70 67 40 9 9   Credit rating   A A A A A BBB B B   Credit limit (kDKK)   9.6 3.2 0.9 1.3 0.2 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   3,016 3,520 3,853 4,479 4,380 3,229 0.0 0.0   EBITDA   795 954 1,412 1,334 1,112 2,949 0.0 0.0   EBIT   594 926 1,310 1,230 1,006 2,866 0.0 0.0   Pre-tax profit (PTP)   632.3 959.4 1,363.9 1,311.3 1,088.1 3,496.1 0.0 0.0   Net earnings   506.6 720.4 1,077.4 1,022.8 848.7 2,723.7 0.0 0.0   Pre-tax profit without non-rec. items   632 959 1,364 1,311 1,088 3,496 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   414 410 308 241 223 341 0.0 0.0   Shareholders equity total   992 1,213 1,590 1,413 962 2,885 235 235   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,359 1,715 2,256 2,079 1,563 2,995 235 235   Net Debt   -358 -261 -573 -159 -373 -69.2 -235 -235     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   3,016 3,520 3,853 4,479 4,380 3,229 0.0 0.0   Gross profit growth   6.7% 16.7% 9.5% 16.3% -2.2% -26.3% -100.0% 0.0%   Employees   8 5 5 5 5 1 0 0   Employee growth %   33.3% -37.5% 0.0% 0.0% 0.0% -80.0% -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)   1,359 1,715 2,256 2,079 1,563 2,995 235 235   Balance sheet change%   -21.0% 26.1% 31.6% -7.9% -24.8% 91.6% -92.1% 0.0%   Added value   795.5 953.8 1,412.4 1,334.5 1,110.6 2,949.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -403 -32 -205 -171 -123 35 -341 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 (%)   19.7% 26.3% 34.0% 27.5% 23.0% 88.7% 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 %   41.2% 62.7% 68.9% 60.6% 59.9% 153.4% 0.0% 0.0%   ROI %   52.5% 81.9% 87.0% 76.3% 83.4% 176.4% 0.0% 0.0%   ROE %   46.5% 65.3% 76.9% 68.1% 71.5% 141.6% 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 %   73.0% 70.7% 70.5% 68.0% 62.1% 96.3% 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, %   -45.0% -27.4% -40.6% -11.9% -33.6% -2.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.8 3.4 4.4 4.1 3.3 140.5 0.0 0.0   Current Ratio   2.8 3.4 4.4 4.1 3.3 140.5 0.0 0.0   Cash and cash equivalent   357.8 261.2 573.0 159.3 373.3 69.2 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   609.5 918.0 1,509.5 1,386.8 937.3 2,634.5 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   99 191 282 267 222 2,949 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 191 282 267 222 2,949 0 0   EBIT / employee   74 185 262 246 201 2,866 0 0   Net earnings / employee   63 144 215 205 170 2,724 0 0