Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktor DJ 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% 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   1,527 1,507 1,499 1,367 1,405 1,436 0.0 0.0   EBITDA   295 330 625 316 467 481 0.0 0.0   EBIT   71.0 92.0 371 61.8 250 263 0.0 0.0   Pre-tax profit (PTP)   68.8 89.7 369.0 59.8 247.4 263.4 0.0 0.0   Net earnings   53.5 69.7 287.7 53.0 197.6 210.0 0.0 0.0   Pre-tax profit without non-rec. items   68.8 89.7 369 59.8 247 263 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   109 239 165 91.3 53.7 16.2 0.0 0.0   Shareholders equity total   1,729 1,199 1,431 1,184 1,382 692 442 442   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 28.5 0.0 0.0   Balance sheet total (assets)   2,215 1,621 1,976 1,550 1,707 1,055 442 442   Net Debt   -694 -94.4 -346 -302 -358 -583 -82.0 -82.0     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   1,527 1,507 1,499 1,367 1,405 1,436 0.0 0.0   Gross profit growth   15.1% -1.3% -0.5% -8.8% 2.8% 2.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   2,215 1,621 1,976 1,550 1,707 1,055 442 442   Balance sheet change%   0.5% -26.8% 21.9% -21.6% 10.2% -38.2% -58.1% 0.0%   Added value   295.4 329.9 624.9 315.8 503.5 480.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -449 -288 -508 -508 -435 -435 -16 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   4.6% 6.1% 24.7% 4.5% 17.8% 18.3% 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 %   3.2% 4.8% 20.6% 3.5% 15.3% 19.1% 0.0% 0.0%   ROI %   3.5% 5.3% 24.2% 4.2% 17.7% 23.1% 0.0% 0.0%   ROE %   3.1% 4.8% 21.9% 4.1% 15.4% 20.3% 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 %   78.1% 74.0% 72.4% 76.4% 80.9% 65.6% 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, %   -235.1% -28.6% -55.3% -95.5% -76.6% -121.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 4.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 0.0% 0.0% 0.0% 0.0% -1.0% 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   4.0 1.4 2.4 3.0 4.8 2.2 0.0 0.0   Current Ratio   4.0 1.4 2.4 3.0 4.8 2.2 0.0 0.0   Cash and cash equivalent   694.3 94.4 345.7 301.5 357.8 611.6 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   636.3 75.9 499.5 429.4 810.0 345.3 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   295 330 625 316 504 481 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   295 330 625 316 467 481 0 0   EBIT / employee   71 92 371 62 250 263 0 0   Net earnings / employee   54 70 288 53 198 210 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1