Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTISK KLINIK, JESPER VESTERLUND 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   1.5% 2.5% 1.7% 1.4% 1.9% 1.1% 9.9% 9.9%   Credit score (0-100)   78 64 73 77 69 83 25 25   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   9.7 0.0 2.5 21.3 0.6 137.1 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   3,937 3,986 3,954 4,491 3,784 4,329 0.0 0.0   EBITDA   685 460 447 700 391 883 0.0 0.0   EBIT   444 254 272 554 261 734 0.0 0.0   Pre-tax profit (PTP)   306.0 89.8 212.0 479.4 221.3 585.3 0.0 0.0   Net earnings   228.9 61.7 156.6 364.5 163.6 447.6 0.0 0.0   Pre-tax profit without non-rec. items   306 89.8 212 479 221 585 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   4,595 4,390 4,214 4,637 4,508 4,521 0.0 0.0   Shareholders equity total   1,276 1,230 1,275 1,527 1,576 1,906 1,781 1,781   Interest-bearing liabilities   3,461 3,639 2,965 3,138 2,788 2,660 0.0 0.0   Balance sheet total (assets)   5,342 5,395 5,169 5,420 5,001 5,091 1,781 1,781   Net Debt   3,034 2,857 2,415 2,803 2,506 2,403 -1,781 -1,781     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   3,937 3,986 3,954 4,491 3,784 4,329 0.0 0.0   Gross profit growth   1.5% 1.2% -0.8% 13.6% -15.7% 14.4% -100.0% 0.0%   Employees   0 6 7 6 6 6 0 0   Employee growth %   0.0% 0.0% 16.7% -14.3% 0.0% 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)   5,342 5,395 5,169 5,420 5,001 5,091 1,781 1,781   Balance sheet change%   0.7% 1.0% -4.2% 4.9% -7.7% 1.8% -65.0% 0.0%   Added value   684.8 460.0 447.2 699.8 406.9 883.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -477 -412 -351 277 -260 -136 -4,521 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 (%)   11.3% 6.4% 6.9% 12.3% 6.9% 17.0% 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 %   8.3% 4.7% 5.2% 10.5% 5.6% 14.6% 0.0% 0.0%   ROI %   9.3% 5.3% 6.1% 12.5% 6.4% 16.5% 0.0% 0.0%   ROE %   18.9% 4.9% 12.5% 26.0% 10.5% 25.7% 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 %   23.9% 22.8% 24.7% 28.2% 31.5% 37.4% 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, %   443.0% 621.1% 540.0% 400.5% 641.4% 272.0% 0.0% 0.0%   Gearing %   271.3% 296.0% 232.5% 205.5% 176.9% 139.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.6% 2.0% 2.5% 2.3% 5.5% 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   0.9 1.2 0.8 0.7 0.5 0.7 0.0 0.0   Current Ratio   0.9 1.2 0.8 0.7 0.5 0.7 0.0 0.0   Cash and cash equivalent   427.0 782.0 549.8 335.4 282.0 257.4 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   -107.8 181.8 -319.1 -411.4 -451.5 -234.8 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   0 77 64 117 68 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 77 64 117 65 147 0 0   EBIT / employee   0 42 39 92 43 122 0 0   Net earnings / employee   0 10 22 61 27 75 0 0