Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTORERNE WESTLOFT 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   4.4% 2.1% 4.8% 1.8% 2.5% 1.5% 10.4% 10.4%   Credit score (0-100)   48 68 45 70 62 74 24 24   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.1 0.0 1.0 0.0 8.4 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   6,610 6,746 6,454 7,208 7,093 7,476 0.0 0.0   EBITDA   258 623 177 847 741 978 0.0 0.0   EBIT   29.2 406 -75.2 617 484 670 0.0 0.0   Pre-tax profit (PTP)   -85.8 269.9 -156.6 533.3 403.5 576.1 0.0 0.0   Net earnings   -66.9 210.2 -122.9 415.5 309.9 445.1 0.0 0.0   Pre-tax profit without non-rec. items   -85.8 270 -157 533 404 576 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   634 630 787 635 667 671 0.0 0.0   Shareholders equity total   588 799 476 891 801 946 421 421   Interest-bearing liabilities   1,653 1,041 926 400 1,104 836 0.0 0.0   Balance sheet total (assets)   2,756 2,844 2,762 2,481 2,682 2,772 421 421   Net Debt   1,635 1,024 894 394 1,084 678 -32.4 -32.4     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   6,610 6,746 6,454 7,208 7,093 7,476 0.0 0.0   Gross profit growth   -4.2% 2.1% -4.3% 11.7% -1.6% 5.4% -100.0% 0.0%   Employees   13 12 12 12 12 10 0 0   Employee growth %   8.3% -7.7% 0.0% 0.0% 0.0% -16.7% -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)   2,756 2,844 2,762 2,481 2,682 2,772 421 421   Balance sheet change%   -13.5% 3.2% -2.9% -10.1% 8.1% 3.3% -84.8% 0.0%   Added value   257.7 622.6 177.2 847.1 714.5 978.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -440 -298 -173 -460 -301 -382 -671 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 -1.0 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 (%)   0.4% 6.0% -1.2% 8.6% 6.8% 9.0% 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 %   2.1% 15.0% -1.6% 24.2% 19.9% 25.7% 0.0% 0.0%   ROI %   2.3% 18.7% -2.4% 41.1% 28.9% 34.8% 0.0% 0.0%   ROE %   -9.5% 30.3% -19.3% 60.8% 36.6% 50.9% 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 %   21.4% 28.1% 17.2% 35.9% 29.9% 34.1% 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, %   634.7% 164.5% 504.3% 46.5% 146.4% 69.3% 0.0% 0.0%   Gearing %   280.9% 130.3% 194.6% 44.9% 137.9% 88.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 11.1% 11.4% 15.2% 14.7% 12.7% 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   0.8 0.9 0.6 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.8 0.9 0.6 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   17.5 16.7 32.1 5.8 20.0 158.0 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   -382.5 -257.5 -731.0 -98.5 -157.8 38.9 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   20 52 15 71 60 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 52 15 71 62 98 0 0   EBIT / employee   2 34 -6 51 40 67 0 0   Net earnings / employee   -5 18 -10 35 26 45 0 0