Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTISK KLINIK ROSKILDE 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% 1.3% 1.2% 1.3% 1.0% 1.5% 14.3% 14.3%   Credit score (0-100)   82 80 82 78 85 75 15 15   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   54.9 41.5 111.7 56.3 216.0 21.2 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   5,966 5,985 6,392 7,571 6,726 7,480 0.0 0.0   EBITDA   1,579 1,675 1,790 2,139 1,384 1,772 0.0 0.0   EBIT   1,336 1,431 1,506 1,873 1,237 1,663 0.0 0.0   Pre-tax profit (PTP)   1,317.0 1,416.7 1,486.5 1,851.6 1,227.5 1,668.2 0.0 0.0   Net earnings   1,026.5 1,104.5 1,158.3 1,441.8 954.2 1,300.5 0.0 0.0   Pre-tax profit without non-rec. items   1,317 1,417 1,486 1,852 1,227 1,668 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   554 622 478 312 165 89.1 0.0 0.0   Shareholders equity total   1,420 1,524 1,883 2,024 1,779 2,079 399 399   Interest-bearing liabilities   1,346 1,196 1,220 840 857 368 0.0 0.0   Balance sheet total (assets)   3,541 3,610 4,364 3,732 3,221 3,351 399 399   Net Debt   187 -80.0 -1,173 -990 -781 -1,276 -399 -399     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   5,966 5,985 6,392 7,571 6,726 7,480 0.0 0.0   Gross profit growth   3.3% 0.3% 6.8% 18.5% -11.2% 11.2% -100.0% 0.0%   Employees   8 8 8 9 10 10 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 11.1% 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)   3,541 3,610 4,364 3,732 3,221 3,351 399 399   Balance sheet change%   -0.4% 1.9% 20.9% -14.5% -13.7% 4.1% -88.1% 0.0%   Added value   1,579.0 1,674.6 1,789.9 2,138.9 1,502.5 1,771.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -177 -275 -528 -532 -295 -184 -89 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 (%)   22.4% 23.9% 23.6% 24.7% 18.4% 22.2% 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 %   38.8% 41.1% 38.2% 46.7% 36.2% 51.1% 0.0% 0.0%   ROI %   47.6% 51.9% 50.6% 62.0% 45.7% 66.1% 0.0% 0.0%   ROE %   73.0% 75.0% 68.0% 73.8% 50.2% 67.4% 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 %   40.1% 42.2% 43.1% 54.2% 55.2% 62.0% 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, %   11.9% -4.8% -65.5% -46.3% -56.4% -72.0% 0.0% 0.0%   Gearing %   94.8% 78.4% 64.8% 41.5% 48.2% 17.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.3% 3.1% 3.9% 3.7% 1.9% 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   1.3 1.4 1.6 2.0 2.1 2.5 0.0 0.0   Current Ratio   1.3 1.4 1.6 2.0 2.1 2.5 0.0 0.0   Cash and cash equivalent   1,158.5 1,275.7 2,392.8 1,829.4 1,637.7 1,644.0 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   666.3 782.2 1,428.3 1,719.5 1,551.3 1,927.3 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   197 209 224 238 150 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 209 224 238 138 177 0 0   EBIT / employee   167 179 188 208 124 166 0 0   Net earnings / employee   128 138 145 160 95 130 0 0