Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTORHUSET NÆSTVED 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   8.0% 9.6% 4.1% 3.5% 5.6% 4.9% 21.6% 21.2%   Credit score (0-100)   32 25 48 53 39 45 4 5   Credit rating   BB BB BBB BBB BBB BBB B B   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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,755 5,746 7,167 6,749 6,398 5,768 0.0 0.0   EBITDA   388 578 1,000 726 485 730 0.0 0.0   EBIT   280 436 824 434 126 420 0.0 0.0   Pre-tax profit (PTP)   262.6 419.0 777.1 319.1 -119.6 135.3 0.0 0.0   Net earnings   202.3 323.6 602.4 226.9 -93.9 105.1 0.0 0.0   Pre-tax profit without non-rec. items   263 419 777 319 -120 135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   773 831 4,498 4,431 4,226 3,916 0.0 0.0   Shareholders equity total   327 449 727 352 31.1 136 11.2 11.2   Interest-bearing liabilities   495 0.0 3,123 3,971 4,270 4,211 0.0 0.0   Balance sheet total (assets)   1,167 1,704 5,182 5,335 4,834 4,680 11.2 11.2   Net Debt   476 -250 3,103 3,964 4,247 4,186 -11.2 -11.2     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,755 5,746 7,167 6,749 6,398 5,768 0.0 0.0   Gross profit growth   -4.2% -0.1% 24.7% -5.8% -5.2% -9.8% -100.0% 0.0%   Employees   10 10 10 10 10 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 10.0% -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)   1,167 1,704 5,182 5,335 4,834 4,680 11 11   Balance sheet change%   -9.8% 46.0% 204.2% 2.9% -9.4% -3.2% -99.8% 0.0%   Added value   387.6 577.8 1,000.4 726.3 417.7 730.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -84 3,490 -358 -564 -620 -3,916 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   4.9% 7.6% 11.5% 6.4% 2.0% 7.3% 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 %   22.7% 30.3% 23.9% 8.3% 2.5% 8.9% 0.0% 0.0%   ROI %   32.7% 54.4% 35.8% 10.4% 2.9% 9.6% 0.0% 0.0%   ROE %   56.6% 83.4% 102.4% 42.0% -49.0% 125.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   28.0% 26.3% 14.0% 6.6% 0.6% 2.9% 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, %   122.7% -43.2% 310.2% 545.8% 875.9% 573.3% 0.0% 0.0%   Gearing %   151.3% 0.0% 429.3% 1,128.5% 13,741.9% 3,091.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.7% 3.0% 3.2% 5.9% 6.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.8 0.3 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.5 0.8 0.4 0.3 0.2 0.3 0.0 0.0   Cash and cash equivalent   19.7 249.5 19.7 7.3 23.3 24.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -404.9 -213.1 -1,131.3 -1,569.8 -1,788.5 -1,515.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   39 58 100 73 42 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 58 100 73 48 66 0 0   EBIT / employee   28 44 82 43 13 38 0 0   Net earnings / employee   20 32 60 23 -9 10 0 0