Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AC KIROPRAKTISK CENTER SYDFYN 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% 0.6%   Bankruptcy risk   1.8% 2.7% 2.1% 2.8% 2.6% 3.1% 21.6% 19.2%   Credit score (0-100)   73 62 67 58 61 56 4 7   Credit rating   A BBB A BBB BBB BBB B B   Credit limit (kDKK)   1.5 0.0 0.2 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   5,322 5,532 5,324 6,757 6,513 6,478 0.0 0.0   EBITDA   1,256 1,542 1,303 2,245 1,247 1,506 0.0 0.0   EBIT   991 1,194 1,155 2,160 1,069 1,300 0.0 0.0   Pre-tax profit (PTP)   988.4 1,194.2 1,152.9 2,148.5 1,064.0 1,298.0 0.0 0.0   Net earnings   770.0 927.6 898.1 1,674.4 831.8 1,010.1 0.0 0.0   Pre-tax profit without non-rec. items   988 1,194 1,153 2,149 1,064 1,298 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   551 562 242 157 637 431 0.0 0.0   Shareholders equity total   925 1,008 981 1,655 927 900 19.1 19.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,741 1,304 1,948 2,035 1,204 1,366 19.1 19.1   Net Debt   -703 -277 -1,238 -1,114 -265 -535 -19.1 -19.1     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   5,322 5,532 5,324 6,757 6,513 6,478 0.0 0.0   Gross profit growth   4.3% 3.9% -3.8% 26.9% -3.6% -0.5% -100.0% 0.0%   Employees   7 8 7 7 9 8 0 0   Employee growth %   16.7% 14.3% -12.5% 0.0% 28.6% -11.1% -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)   1,741 1,304 1,948 2,035 1,204 1,366 19 19   Balance sheet change%   -16.7% -25.1% 49.4% 4.5% -40.8% 13.5% -98.6% 0.0%   Added value   1,255.6 1,542.0 1,303.0 2,244.5 1,153.1 1,505.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -338 -336 -469 -169 302 -412 -431 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 (%)   18.6% 21.6% 21.7% 32.0% 16.4% 20.1% 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 %   51.8% 78.5% 71.0% 108.5% 66.0% 101.1% 0.0% 0.0%   ROI %   79.9% 122.8% 113.4% 159.6% 81.6% 142.3% 0.0% 0.0%   ROE %   64.2% 96.0% 90.3% 127.0% 64.4% 110.6% 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 %   53.1% 77.3% 50.4% 81.3% 77.0% 65.9% 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, %   -56.0% -17.9% -95.0% -49.6% -21.3% -35.5% 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 %   6.4% 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   1.4 2.4 1.8 5.3 1.9 1.9 0.0 0.0   Current Ratio   1.4 2.5 1.8 5.4 2.0 2.0 0.0 0.0   Cash and cash equivalent   703.1 276.6 1,238.4 1,114.1 265.5 534.5 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   351.9 435.1 751.5 1,510.7 267.4 446.5 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   179 193 186 321 128 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   179 193 186 321 139 188 0 0   EBIT / employee   142 149 165 309 119 162 0 0   Net earnings / employee   110 116 128 239 92 126 0 0