Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktorselskabet af 1. juli 2006 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   4.4% 3.9% 3.1% 2.5% 8.2% 22.6% 8.4% 8.2%   Credit score (0-100)   49 52 58 62 28 3 28 30   Credit rating   BBB BBB BBB BBB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,105 5,576 5,626 6,195 14,140 -179 0.0 0.0   EBITDA   393 411 468 747 8,853 -301 0.0 0.0   EBIT   227 256 394 705 8,789 -301 0.0 0.0   Pre-tax profit (PTP)   206.4 240.9 384.0 723.5 8,800.2 -279.6 0.0 0.0   Net earnings   156.9 185.4 295.4 561.0 6,859.6 -281.6 0.0 0.0   Pre-tax profit without non-rec. items   206 241 384 723 8,800 -280 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   190 225 151 218 0.0 0.0 0.0 0.0   Shareholders equity total   385 571 566 827 7,137 6,711 6,461 6,461   Interest-bearing liabilities   319 442 604 0.0 0.0 28.2 0.0 0.0   Balance sheet total (assets)   1,497 1,818 2,001 2,731 9,981 7,116 6,461 6,461   Net Debt   314 431 580 -718 -5,990 -5,176 -6,461 -6,461     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,105 5,576 5,626 6,195 14,140 -179 0.0 0.0   Gross profit growth   1.9% 9.2% 0.9% 10.1% 128.2% 0.0% 0.0% 0.0%   Employees   7 8 8 7 9 0 0 0   Employee growth %   0.0% 14.3% 0.0% -12.5% 28.6% -100.0% 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)   1,497 1,818 2,001 2,731 9,981 7,116 6,461 6,461   Balance sheet change%   5.0% 21.4% 10.1% 36.5% 265.4% -28.7% -9.2% 0.0%   Added value   393.5 410.9 467.8 747.0 8,830.1 -300.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -333 -120 -148 26 -283 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   4.4% 4.6% 7.0% 11.4% 62.2% 168.4% 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 %   17.0% 17.5% 22.8% 31.8% 139.0% -2.8% 0.0% 0.0%   ROI %   35.1% 33.5% 39.9% 75.3% 221.9% -3.5% 0.0% 0.0%   ROE %   51.1% 38.8% 52.0% 80.5% 172.3% -4.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   25.7% 31.4% 28.3% 30.3% 71.5% 94.3% 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, %   79.9% 104.9% 124.0% -96.1% -67.7% 1,720.4% 0.0% 0.0%   Gearing %   82.9% 77.5% 106.6% 0.0% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 13.0% 9.8% 9.4% 0.0% 260.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.2 1.3 1.3 1.3 3.5 17.6 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.3 3.5 17.6 0.0 0.0   Cash and cash equivalent   5.1 11.3 23.4 717.9 5,989.6 5,204.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   214.0 346.2 415.3 608.8 7,136.8 6,710.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   56 51 58 107 981 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 51 58 107 984 0 0 0   EBIT / employee   32 32 49 101 977 0 0 0   Net earnings / employee   22 23 37 80 762 0 0 0