Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktik Danmark 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% 5.1% 9.7% 16.6% 9.0% 5.0% 13.1% 13.1%   Credit score (0-100)   49 44 25 9 27 43 18 18   Credit rating   BBB BBB BB BB BB BBB BB BB   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 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   215 93.5 82.6 45.6 60.4 105 0.0 0.0   EBITDA   215 93.5 82.6 45.6 60.4 105 0.0 0.0   EBIT   196 74.4 63.5 45.6 60.4 88.0 0.0 0.0   Pre-tax profit (PTP)   229.6 114.0 103.7 90.0 106.0 108.3 0.0 0.0   Net earnings   178.7 88.9 80.8 70.2 82.7 83.9 0.0 0.0   Pre-tax profit without non-rec. items   230 114 104 90.0 106 108 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   38.2 19.1 0.0 0.0 0.0 95.6 0.0 0.0   Shareholders equity total   821 910 991 1,061 1,144 527 447 447   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 30.0 0.0 0.0   Balance sheet total (assets)   955 1,001 1,107 1,138 1,222 600 447 447   Net Debt   -35.8 -23.7 -8.0 -58.0 -57.1 -25.7 -447 -447     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   215 93.5 82.6 45.6 60.4 105 0.0 0.0   Gross profit growth   -53.6% -56.5% -11.6% -44.8% 32.5% 73.6% -100.0% 0.0%   Employees   4 2 1 0 0 0 0 0   Employee growth %   0.0% -50.0% -50.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   955 1,001 1,107 1,138 1,222 600 447 447   Balance sheet change%   -2.5% 4.8% 10.6% 2.8% 7.4% -50.9% -25.5% 0.0%   Added value   214.9 93.5 82.6 45.6 60.4 104.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 -38 -38 0 0 79 -96 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 (%)   91.1% 79.6% 76.9% 100.0% 100.0% 83.9% 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 %   23.9% 11.7% 9.9% 8.0% 9.0% 11.9% 0.0% 0.0%   ROI %   30.1% 13.2% 11.0% 8.8% 9.6% 12.8% 0.0% 0.0%   ROE %   24.4% 10.3% 8.5% 6.8% 7.5% 10.0% 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 %   86.0% 95.2% 92.8% 97.2% 95.1% 87.9% 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, %   -16.7% -25.3% -9.7% -127.1% -94.5% -24.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 5.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2.9% 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   6.9 21.3 14.1 36.6 20.8 7.2 0.0 0.0   Current Ratio   6.9 10.8 9.5 14.7 15.6 7.2 0.0 0.0   Cash and cash equivalent   35.8 23.7 8.0 58.0 57.1 55.7 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   782.7 890.7 990.6 1,060.8 1,143.5 434.2 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   54 47 83 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   54 47 83 0 0 0 0 0   EBIT / employee   49 37 64 0 0 0 0 0   Net earnings / employee   45 44 81 0 0 0 0 0