Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAABORG RYGCENTER FOR 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 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   1.3% 1.2% 1.3% 1.2% 1.6% 1.2% 16.4% 16.2%   Credit score (0-100)   82 83 80 82 73 80 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   59.6 118.1 98.8 118.9 4.3 50.7 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   3,831 4,370 4,485 3,947 4,330 3,914 0.0 0.0   EBITDA   1,288 1,649 1,866 1,508 635 717 0.0 0.0   EBIT   1,002 1,414 1,827 1,432 545 662 0.0 0.0   Pre-tax profit (PTP)   1,145.4 1,570.2 2,048.0 1,430.5 521.3 748.0 0.0 0.0   Net earnings   887.9 1,216.5 1,586.5 1,106.3 403.9 511.0 0.0 0.0   Pre-tax profit without non-rec. items   1,145 1,570 2,048 1,430 521 748 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   76.0 175 136 340 134 142 0.0 0.0   Shareholders equity total   2,769 3,985 5,572 2,478 1,882 1,393 313 313   Interest-bearing liabilities   875 1,492 1,156 1,083 24.3 244 0.0 0.0   Balance sheet total (assets)   4,499 6,311 8,009 4,383 2,613 2,710 313 313   Net Debt   875 1,492 1,156 1,083 24.3 244 -313 -313     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   3,831 4,370 4,485 3,947 4,330 3,914 0.0 0.0   Gross profit growth   -6.3% 14.1% 2.6% -12.0% 9.7% -9.6% -100.0% 0.0%   Employees   5 5 0 0 0 8 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 -2,618.6 -2,438.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,499 6,311 8,009 4,383 2,613 2,710 313 313   Balance sheet change%   23.8% 40.3% 26.9% -45.3% -40.4% 3.7% -88.4% 0.0%   Added value   1,287.6 1,649.2 4,484.9 3,946.7 621.0 717.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -486 -351 -78 127 -295 -47 -142 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 (%)   26.2% 32.4% 40.7% 36.3% 12.6% 16.9% 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 %   28.8% 29.6% 29.0% 24.1% 15.6% 29.0% 0.0% 0.0%   ROI %   36.4% 34.8% 33.7% 28.8% 19.9% 43.6% 0.0% 0.0%   ROE %   38.2% 36.0% 33.2% 27.5% 18.5% 31.2% 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 %   61.5% 63.1% 69.6% 56.5% 72.0% 51.4% 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, %   67.9% 90.5% 61.9% 71.8% 3.8% 34.0% 0.0% 0.0%   Gearing %   31.6% 37.4% 20.7% 43.7% 1.3% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.5% 2.3% 5.3% 4.2% 18.7% 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   2.4 2.7 3.3 2.2 4.6 2.3 0.0 0.0   Current Ratio   2.4 2.7 3.3 2.2 4.6 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   2,477.8 3,876.9 5,512.4 2,216.2 1,942.1 1,446.4 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   258 330 0 0 0 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   258 330 0 0 0 90 0 0   EBIT / employee   200 283 0 0 0 83 0 0   Net earnings / employee   178 243 0 0 0 64 0 0