Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kiropraktisk Klinik Åbyhøj 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4.4% 4.2% 3.9% 3.3% 5.1% 5.9% 19.1% 19.1%   Credit score (0-100)   49 49 50 53 43 38 7 7   Credit rating   BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,051 3,134 3,194 3,122 3,897 4,877 0.0 0.0   EBITDA   846 649 534 435 785 1,236 0.0 0.0   EBIT   741 550 477 391 744 1,183 0.0 0.0   Pre-tax profit (PTP)   741.1 548.9 472.3 384.4 757.8 1,209.9 0.0 0.0   Net earnings   578.0 428.1 368.3 299.5 591.1 943.7 0.0 0.0   Pre-tax profit without non-rec. items   741 549 472 384 758 1,210 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   232 162 139 207 227 306 0.0 0.0   Shareholders equity total   713 566 535 434 725 1,169 44.0 44.0   Interest-bearing liabilities   0.0 0.0 101 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,482 1,406 1,491 1,066 1,370 1,832 44.0 44.0   Net Debt   -809 -905 -1,101 -711 -209 -470 -44.0 -44.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,051 3,134 3,194 3,122 3,897 4,877 0.0 0.0   Gross profit growth   3.1% 2.7% 1.9% -2.3% 24.9% 25.1% -100.0% 0.0%   Employees   4 4 5 5 5 6 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 0.0% 20.0% -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)   1,482 1,406 1,491 1,066 1,370 1,832 44 44   Balance sheet change%   3.4% -5.2% 6.1% -28.5% 28.5% 33.7% -97.6% 0.0%   Added value   845.7 648.7 534.3 435.4 788.0 1,235.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -209 -169 -80 24 -22 26 -306 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.3% 17.6% 14.9% 12.5% 19.1% 24.3% 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 %   50.9% 38.1% 32.9% 30.6% 63.1% 75.6% 0.0% 0.0%   ROI %   127.9% 86.0% 79.3% 73.1% 131.5% 126.1% 0.0% 0.0%   ROE %   100.6% 66.9% 66.9% 61.8% 101.9% 99.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   48.1% 40.3% 35.9% 40.7% 52.9% 63.8% 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, %   -95.7% -139.5% -206.0% -163.2% -26.6% -38.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 18.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 0.0% 8.4% 13.4% 440,000.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.5 1.4 1.4 1.4 1.8 2.3 0.0 0.0   Current Ratio   1.5 1.4 1.4 1.4 1.8 2.3 0.0 0.0   Cash and cash equivalent   809.0 905.1 1,201.6 710.7 209.1 470.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   421.4 344.9 335.8 209.3 492.0 819.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   211 162 107 87 158 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   211 162 107 87 157 206 0 0   EBIT / employee   185 138 95 78 149 197 0 0   Net earnings / employee   145 107 74 60 118 157 0 0