Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gentofte Kiropraktik 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.3% 1.3% 1.3% 3.2% 1.4% 1.2% 19.9% 19.9%   Credit score (0-100)   82 82 79 54 78 81 6 6   Credit rating   A A A BBB A A B B   Credit limit (kDKK)   39.0 34.9 36.6 0.0 9.8 25.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,380 2,077 2,704 1,651 847 1,226 0.0 0.0   EBITDA   1,222 959 1,697 1,551 365 530 0.0 0.0   EBIT   1,181 919 1,657 1,516 328 513 0.0 0.0   Pre-tax profit (PTP)   1,114.1 953.4 1,687.6 1,402.0 330.7 531.8 0.0 0.0   Net earnings   869.3 743.7 1,316.3 1,085.3 257.3 408.0 0.0 0.0   Pre-tax profit without non-rec. items   1,114 953 1,688 1,402 331 532 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   153 113 72.9 37.9 0.0 222 0.0 0.0   Shareholders equity total   994 869 1,441 354 612 535 9.7 9.7   Interest-bearing liabilities   0.0 106 0.0 21.2 1.0 391 0.0 0.0   Balance sheet total (assets)   1,361 1,296 1,946 780 1,067 1,203 9.7 9.7   Net Debt   -778 -748 -1,206 -580 -573 391 -9.7 -9.7     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,380 2,077 2,704 1,651 847 1,226 0.0 0.0   Gross profit growth   5.7% -12.7% 30.2% -39.0% -48.7% 44.7% -100.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   1,361 1,296 1,946 780 1,067 1,203 10 10   Balance sheet change%   -71.2% -4.8% 50.2% -59.9% 36.8% 12.7% -99.2% 0.0%   Added value   1,221.6 959.4 1,697.1 1,550.5 362.5 529.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -80 -80 -70 -76 205 -222 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   49.6% 44.3% 61.3% 91.8% 38.7% 41.8% 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 %   39.0% 72.2% 104.6% 118.5% 36.0% 47.5% 0.0% 0.0%   ROI %   44.2% 95.3% 138.6% 154.1% 66.7% 69.6% 0.0% 0.0%   ROE %   86.8% 79.8% 114.0% 120.9% 53.3% 71.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   73.0% 67.0% 74.1% 45.4% 57.3% 44.5% 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, %   -63.7% -78.0% -71.1% -37.4% -156.7% 73.7% 0.0% 0.0%   Gearing %   0.0% 12.2% 0.0% 6.0% 0.2% 73.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 10.7% 14.3% 127.8% 17.5% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.3 2.7 3.6 1.6 2.6 1.7 0.0 0.0   Current Ratio   3.3 2.7 3.6 1.6 2.6 1.7 0.0 0.0   Cash and cash equivalent   777.6 853.5 1,206.4 601.4 573.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   783.8 692.2 1,295.5 246.5 615.1 357.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   611 480 849 775 363 530 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   611 480 849 775 365 530 0 0   EBIT / employee   591 460 828 758 328 513 0 0   Net earnings / employee   435 372 658 543 257 408 0 0