Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktisk Klinik MLV 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 N/A 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   0.0% 2.6% 2.9% 2.4% 2.4% 2.5% 6.3% 6.3%   Credit score (0-100)   0 63 58 62 63 62 37 37   Credit rating   N/A BBB BBB BBB BBB BBB BBB BBB   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 N/A 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   0.0 1,452 820 940 1,083 1,169 0.0 0.0   EBITDA   0.0 982 452 536 598 664 0.0 0.0   EBIT   0.0 680 152 236 299 365 0.0 0.0   Pre-tax profit (PTP)   0.0 534.9 23.0 118.3 189.4 247.4 0.0 0.0   Net earnings   0.0 344.6 12.7 87.1 142.2 186.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 535 23.0 118 189 247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 896 843 790 737 685 0.0 0.0   Shareholders equity total   0.0 449 407 454 516 585 413 413   Interest-bearing liabilities   0.0 2,417 2,188 1,816 1,596 1,212 819 819   Balance sheet total (assets)   0.0 3,865 3,416 3,222 2,904 2,562 1,233 1,233   Net Debt   0.0 2,417 2,188 1,816 1,596 1,212 819 819     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,452 820 940 1,083 1,169 0.0 0.0   Gross profit growth   0.0% 0.0% -43.5% 14.6% 15.2% 7.9% -100.0% 0.0%   Employees   0 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)   0 3,865 3,416 3,222 2,904 2,562 1,233 1,233   Balance sheet change%   0.0% 0.0% -11.6% -5.7% -9.9% -11.8% -51.9% 0.0%   Added value   0.0 982.3 452.4 535.5 598.4 664.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,814 -600 -600 -600 -599 -685 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 46.8% 18.6% 25.1% 27.6% 31.2% 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 %   0.0% 17.6% 4.2% 7.1% 9.7% 13.3% 0.0% 0.0%   ROI %   0.0% 18.8% 4.4% 7.7% 10.8% 14.8% 0.0% 0.0%   ROE %   0.0% 76.7% 3.0% 20.2% 29.3% 33.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 11.6% 11.9% 14.1% 17.8% 22.8% 33.5% 33.5%   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, %   0.0% 246.0% 483.5% 339.0% 266.7% 182.4% 0.0% 0.0%   Gearing %   0.0% 538.1% 537.2% 399.9% 309.1% 207.0% 198.2% 198.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.0% 5.6% 5.9% 6.4% 8.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.2 0.2 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.2 0.2 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -2,292.7 -1,960.0 -1,725.9 -1,630.3 -1,496.6 -409.7 -409.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 982 452 536 598 664 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 982 452 536 598 664 0 0   EBIT / employee   0 680 152 236 299 365 0 0   Net earnings / employee   0 345 13 87 142 187 0 0