Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klarup Dyreklinik 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 8.1% 6.3% 11.8% 6.4% 5.3% 13.4% 13.4%   Credit score (0-100)   0 30 36 19 36 42 17 17   Credit rating   N/A BB BBB BB BBB 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)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,974 2,946 2,888 2,989 3,059 0.0 0.0   EBITDA   0.0 1,648 1,311 431 1,017 1,049 0.0 0.0   EBIT   0.0 924 654 -184 542 589 0.0 0.0   Pre-tax profit (PTP)   0.0 874.4 645.0 -193.0 540.2 579.9 0.0 0.0   Net earnings   0.0 666.6 503.1 -151.3 419.6 451.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 874 645 -193 540 580 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 324 368 171 114 2,752 0.0 0.0   Shareholders equity total   0.0 767 1,020 518 938 789 689 689   Interest-bearing liabilities   0.0 648 24.4 217 0.0 1,542 0.0 0.0   Balance sheet total (assets)   0.0 2,456 2,384 1,402 1,719 3,200 689 689   Net Debt   0.0 625 -417 145 -597 1,515 -689 -689     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 2,974 2,946 2,888 2,989 3,059 0.0 0.0   Gross profit growth   0.0% 0.0% -1.0% -1.9% 3.5% 2.4% -100.0% 0.0%   Employees   0 4 4 6 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -16.7% 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)   0 2,456 2,384 1,402 1,719 3,200 689 689   Balance sheet change%   0.0% 0.0% -2.9% -41.2% 22.6% 86.2% -78.5% 0.0%   Added value   0.0 1,648.5 1,311.0 431.3 1,157.2 1,049.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,238 -1,031 -1,231 -950 1,793 -2,752 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   0.0% 31.1% 22.2% -6.4% 18.1% 19.2% 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 %   0.0% 37.7% 27.0% -9.7% 35.1% 24.0% 0.0% 0.0%   ROI %   0.0% 65.4% 53.2% -20.6% 65.5% 36.2% 0.0% 0.0%   ROE %   0.0% 87.0% 56.3% -19.7% 57.6% 52.2% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 31.2% 42.8% 37.0% 54.6% 24.7% 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, %   0.0% 37.9% -31.8% 33.6% -58.7% 144.3% 0.0% 0.0%   Gearing %   0.0% 84.5% 2.4% 41.9% 0.0% 195.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.6% 2.8% 7.8% 7.3% 1.4% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.5 0.3 1.6 0.1 0.0 0.0   Current Ratio   0.0 0.3 0.7 0.5 1.9 0.2 0.0 0.0   Cash and cash equivalent   0.0 23.0 441.3 72.5 596.7 27.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 -955.0 -407.2 -471.9 561.4 -1,841.5 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 412 328 72 231 210 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 412 328 72 203 210 0 0   EBIT / employee   0 231 163 -31 108 118 0 0   Net earnings / employee   0 167 126 -25 84 90 0 0