Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fysioterapi Brønshøj 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 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0% 0.0% 0.0% 8.5% 1.8% 1.6% 4.0% 4.0%   Credit score (0-100)   0 0 0 28 70 72 50 50   Credit rating   N/A N/A N/A BB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 4.1 11.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 4,095 13,336 14,213 0.0 0.0   EBITDA   0.0 0.0 0.0 -143 7,210 5,559 0.0 0.0   EBIT   0.0 0.0 0.0 -976 6,245 4,594 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -1,331.5 5,451.3 3,722.3 0.0 0.0   Net earnings   0.0 0.0 0.0 -1,331.5 4,544.3 2,899.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -1,331 5,451 3,722 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 370 285 200 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 -1,291 3,253 3,052 212 212   Interest-bearing liabilities   0.0 0.0 0.0 2,510 1,660 1,727 14,850 14,850   Balance sheet total (assets)   0.0 0.0 0.0 19,417 24,027 23,170 15,062 15,062   Net Debt   0.0 0.0 0.0 2,510 -1,326 1,644 14,850 14,850     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 4,095 13,336 14,213 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 225.7% 6.6% -100.0% 0.0%   Employees   0 0 0 11 14 18 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 27.3% 28.6% -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 0 0 19,417 24,027 23,170 15,062 15,062   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 23.7% -3.6% -35.0% 0.0%   Added value   0.0 0.0 0.0 -143.0 7,077.4 5,558.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 16,359 -1,930 -1,930 -200 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   0.0% 0.0% 0.0% -23.8% 46.8% 32.3% 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 %   0.0% 0.0% 0.0% -4.7% 28.4% 20.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -38.6% 155.2% 82.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -6.9% 40.1% 92.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% -6.2% 13.5% 13.2% 1.4% 1.4%   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% 0.0% 0.0% -1,755.0% -18.4% 29.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -194.3% 51.0% 56.6% 7,004.7% 7,004.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 28.7% 43.1% 61.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.3 6.2 2.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.3 6.2 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,986.0 83.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 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   0.0 0.0 0.0 497.4 6,520.7 4,896.8 -7,425.0 -7,425.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -13 506 309 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -13 515 309 0 0   EBIT / employee   0 0 0 -89 446 255 0 0   Net earnings / employee   0 0 0 -121 325 161 0 0