Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTOR NORTVIG HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   3.7% 2.8% 2.4% 2.8% 2.6% 2.5% 11.7% 11.7%   Credit score (0-100)   53 60 63 57 60 61 21 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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 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   151 129 518 278 141 236 236 236   Gross profit   145 122 511 270 132 228 0.0 0.0   EBITDA   145 122 511 270 132 228 0.0 0.0   EBIT   145 122 511 270 132 228 0.0 0.0   Pre-tax profit (PTP)   139.1 172.5 561.2 306.9 29.2 347.1 0.0 0.0   Net earnings   141.8 162.8 551.8 300.4 53.7 322.6 0.0 0.0   Pre-tax profit without non-rec. items   139 173 561 307 29.2 347 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   878 987 1,484 1,534 1,488 1,406 1,214 1,214   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 6.2 0.0 0.0   Balance sheet total (assets)   883 992 1,495 1,545 1,499 1,418 1,214 1,214   Net Debt   -399 -539 -826 -1,098 -1,135 -986 -1,214 -1,214     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   151 129 518 278 141 236 236 236   Net sales growth   0.0% -15.1% 303.3% -46.4% -49.2% 67.5% 0.0% 0.0%   Gross profit   145 122 511 270 132 228 0.0 0.0   Gross profit growth   0.0% -15.9% 319.5% -47.2% -51.0% 72.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   883 992 1,495 1,545 1,499 1,418 1,214 1,214   Balance sheet change%   11.2% 12.3% 50.6% 3.4% -3.0% -5.4% -14.3% 0.0%   Added value   144.9 121.9 511.2 269.8 132.3 227.9 0.0 0.0   Added value %   95.7% 94.8% 98.6% 97.2% 93.9% 96.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   95.7% 94.8% 98.6% 97.2% 93.9% 96.6% 0.0% 0.0%   EBIT %   95.7% 94.8% 98.6% 97.2% 93.9% 96.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   93.7% 126.7% 106.5% 108.2% 38.1% 136.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   93.7% 126.7% 106.5% 108.2% 38.1% 136.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   91.9% 134.2% 108.3% 110.6% 20.7% 147.1% 0.0% 0.0%   ROA %   17.5% 18.4% 45.2% 20.3% 9.0% 23.8% 0.0% 0.0%   ROI %   17.7% 18.5% 45.5% 20.5% 9.0% 23.9% 0.0% 0.0%   ROE %   17.0% 17.5% 44.7% 19.9% 3.6% 22.3% 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 %   99.4% 99.5% 99.3% 99.3% 99.2% 99.2% 100.0% 100.0%   Relative indebtedness %   3.3% 3.9% 2.1% 3.9% 8.0% 4.7% 0.0% 0.0%   Relative net indebtedness %   -260.4% -415.2% -157.2% -391.7% -797.7% -415.6% -514.7% -514.7%   Net int. bear. debt to EBITDA, %   -275.4% -442.1% -161.5% -407.0% -858.2% -432.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 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   84.6 110.7 76.8 101.8 104.0 90.1 0.0 0.0   Current Ratio   84.6 110.7 76.8 101.8 104.0 90.1 0.0 0.0   Cash and cash equivalent   399.1 538.7 825.7 1,098.1 1,135.4 991.9 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)   283.0 273.7 256.1 233.7 212.0 226.7 0.0 0.0   Current assets / Net sales %   279.6% 430.6% 161.6% 400.0% 832.8% 426.4% 514.7% 514.7%   Net working capital   166.7 248.9 295.1 184.4 364.9 505.3 0.0 0.0   Net working capital %   110.2% 193.6% 56.9% 66.4% 258.9% 214.1% 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   151 129 518 278 141 236 0 0   Added value / employee   145 122 511 270 132 228 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   145 122 511 270 132 228 0 0   EBIT / employee   145 122 511 270 132 228 0 0   Net earnings / employee   142 163 552 300 54 323 0 0