Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FysioDanmark Ringkøbing ApS, Autoriserede Fysioterapeuter 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   0.8% 0.9% 1.2% 1.2% 1.1% 1.4% 7.6% 7.2%   Credit score (0-100)   93 89 82 81 85 76 32 34   Credit rating   AA A A A A A BB BBB   Credit limit (kDKK)   337.2 283.4 103.5 104.0 270.3 18.5 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   4,870 5,178 4,971 6,076 6,042 5,259 0.0 0.0   EBITDA   1,409 1,516 948 1,071 2,180 1,414 0.0 0.0   EBIT   1,074 1,156 588 902 2,017 1,260 0.0 0.0   Pre-tax profit (PTP)   972.6 1,083.9 519.9 904.4 2,011.9 1,282.2 0.0 0.0   Net earnings   759.3 844.4 374.0 551.8 1,582.0 992.8 0.0 0.0   Pre-tax profit without non-rec. items   973 1,084 520 904 2,012 1,282 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   3,930 3,883 3,496 136 82.7 161 0.0 0.0   Shareholders equity total   2,525 2,769 2,443 2,495 3,214 1,607 357 357   Interest-bearing liabilities   2,739 2,222 1,895 0.0 0.0 0.0 953 953   Balance sheet total (assets)   6,368 6,142 5,737 3,684 4,364 3,085 1,310 1,310   Net Debt   2,739 2,222 1,895 -387 -1,250 -70.8 953 953     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   4,870 5,178 4,971 6,076 6,042 5,259 0.0 0.0   Gross profit growth   15.1% 6.3% -4.0% 22.2% -0.6% -13.0% -100.0% 0.0%   Employees   7 7 10 10 9 9 0 0   Employee growth %   0.0% 0.0% 42.9% 0.0% -10.0% 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)   6,368 6,142 5,737 3,684 4,364 3,085 1,310 1,310   Balance sheet change%   -5.5% -3.5% -6.6% -35.8% 18.5% -29.3% -57.5% 0.0%   Added value   1,408.5 1,515.8 948.0 1,070.5 2,185.3 1,414.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -650 -516 -856 -3,637 -326 -185 -161 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 (%)   22.1% 22.3% 11.8% 14.8% 33.4% 24.0% 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 %   16.4% 18.5% 9.9% 19.4% 50.4% 34.9% 0.0% 0.0%   ROI %   18.4% 20.8% 11.6% 24.4% 64.0% 48.1% 0.0% 0.0%   ROE %   34.6% 31.9% 14.4% 22.3% 55.4% 41.2% 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 %   39.7% 45.1% 42.6% 67.7% 73.7% 52.1% 27.3% 27.3%   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, %   194.4% 146.6% 199.8% -36.1% -57.3% -5.0% 0.0% 0.0%   Gearing %   108.5% 80.3% 77.5% 0.0% 0.0% 0.0% 266.8% 266.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 3.3% 0.8% 0.0% 0.0% 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   0.4 0.5 0.5 1.1 2.1 0.5 0.0 0.0   Current Ratio   0.4 0.5 0.5 1.2 2.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 386.9 1,250.0 70.8 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   -884.5 -519.5 -587.0 141.4 988.0 -618.0 -476.6 -476.6   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   201 217 95 107 243 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   201 217 95 107 242 157 0 0   EBIT / employee   153 165 59 90 224 140 0 0   Net earnings / employee   108 121 37 55 176 110 0 0