Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTIK I CENTRUM I/S 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.9% 0.8% 0.8% 0.7% 0.8% 0.8% 6.0% 6.0%   Credit score (0-100)   60 92 93 93 91 91 39 39   Credit rating   BBB AA AA AA AA AA BBB BBB   Credit limit (kDKK)   0.0 828.4 802.6 927.5 803.7 911.7 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   12,986 15,181 18,067 19,440 19,128 20,560 0.0 0.0   EBITDA   3,278 2,575 1,800 3,185 3,424 2,796 0.0 0.0   EBIT   3,125 2,394 1,161 2,345 2,591 2,040 0.0 0.0   Pre-tax profit (PTP)   3,124.8 2,390.3 1,152.6 2,337.9 2,589.1 2,019.5 0.0 0.0   Net earnings   3,124.8 2,390.3 1,152.6 2,337.9 2,589.1 2,019.5 0.0 0.0   Pre-tax profit without non-rec. items   3,125 2,390 1,153 2,338 2,589 2,020 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   116 1,001 1,216 1,488 1,050 1,446 0.0 0.0   Shareholders equity total   1,702 5,959 4,545 5,121 4,639 5,006 5,006 5,006   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,414 7,068 7,402 7,629 6,575 7,108 5,006 5,006   Net Debt   -231 -297 -730 -490 -464 -609 -2,196 -2,196     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   12,986 15,181 18,067 19,440 19,128 20,560 0.0 0.0   Gross profit growth   -3.7% 16.9% 19.0% 7.6% -1.6% 7.5% -100.0% 0.0%   Employees   17 19 26 25 25 25 0 0   Employee growth %   13.3% 11.8% 36.8% -3.8% 0.0% 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)   2,414 7,068 7,402 7,629 6,575 7,108 5,006 5,006   Balance sheet change%   29.0% 192.8% 4.7% 3.1% -13.8% 8.1% -29.6% 0.0%   Added value   3,277.5 2,575.2 1,800.5 3,184.7 3,431.1 2,796.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,196 3,614 736 -1,381 1,472 -3,006 -1,446 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 (%)   24.1% 15.8% 6.4% 12.1% 13.5% 9.9% 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 %   145.9% 50.5% 16.1% 31.2% 36.7% 29.8% 0.0% 0.0%   ROI %   203.5% 62.5% 22.1% 48.5% 53.4% 42.3% 0.0% 0.0%   ROE %   203.5% 62.4% 21.9% 48.4% 53.1% 41.9% 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 %   79.3% 87.5% 65.2% 70.5% 75.6% 75.2% 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, %   -7.0% -11.5% -40.5% -15.4% -13.6% -21.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 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   4.4 1.9 0.9 1.1 1.4 1.4 0.0 0.0   Current Ratio   2.8 1.5 0.7 1.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   230.6 297.2 729.9 490.1 464.4 609.3 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   1,269.6 520.5 -724.3 -86.9 190.6 273.9 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   193 136 69 127 137 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   193 136 69 127 137 112 0 0   EBIT / employee   184 126 45 94 104 82 0 0   Net earnings / employee   184 126 44 94 104 81 0 0