Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

kiropraktorerne.com 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% 3.0% 4.2% 1.9% 1.6% 1.9% 12.3% 12.0%   Credit score (0-100)   82 59 48 69 74 69 19 20   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   37.1 0.0 0.0 0.7 5.1 0.4 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   2,595 2,276 1,917 2,642 2,844 2,725 0.0 0.0   EBITDA   901 363 23.8 469 621 573 0.0 0.0   EBIT   543 -12.2 -264 197 342 348 0.0 0.0   Pre-tax profit (PTP)   546.8 17.7 -219.9 254.7 337.8 362.4 0.0 0.0   Net earnings   424.8 6.3 -172.8 194.7 262.9 272.2 0.0 0.0   Pre-tax profit without non-rec. items   547 17.7 -220 255 338 362 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   320 228 181 109 88.8 52.3 0.0 0.0   Shareholders equity total   1,701 1,707 1,535 1,729 1,992 764 214 214   Interest-bearing liabilities   1,042 1,035 2,218 2,020 165 395 0.0 0.0   Balance sheet total (assets)   3,640 3,678 4,586 4,445 3,062 2,098 214 214   Net Debt   1,030 982 2,090 1,909 59.0 276 -14.4 -14.4     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   2,595 2,276 1,917 2,642 2,844 2,725 0.0 0.0   Gross profit growth   17.6% -12.3% -15.8% 37.8% 7.7% -4.2% -100.0% 0.0%   Employees   5 4 4 4 4 4 0 0   Employee growth %   0.0% -20.0% 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)   3,640 3,678 4,586 4,445 3,062 2,098 214 214   Balance sheet change%   10.1% 1.0% 24.7% -3.1% -31.1% -31.5% -89.8% 0.0%   Added value   901.3 363.4 23.8 468.7 613.9 572.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -564 -667 -535 -544 -499 -461 -52 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   20.9% -0.5% -13.8% 7.5% 12.0% 12.8% 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 %   17.3% 1.7% -3.5% 7.3% 12.4% 16.2% 0.0% 0.0%   ROI %   20.2% 2.0% -4.1% 8.5% 15.2% 24.4% 0.0% 0.0%   ROE %   28.5% 0.4% -10.7% 11.9% 14.1% 19.7% 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 %   46.7% 46.4% 33.5% 38.9% 65.1% 36.4% 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, %   114.2% 270.3% 8,797.2% 407.2% 9.5% 48.2% 0.0% 0.0%   Gearing %   61.2% 60.6% 144.5% 116.8% 8.3% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.1% 4.8% 3.6% 11.6% 20.1% 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   1.2 1.4 1.2 1.4 2.6 1.4 0.0 0.0   Current Ratio   1.2 1.4 1.2 1.4 2.6 1.4 0.0 0.0   Cash and cash equivalent   12.0 52.8 127.7 111.5 106.5 119.3 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   395.1 614.6 719.7 1,140.6 1,583.0 549.5 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   180 91 6 117 153 143 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 91 6 117 155 143 0 0   EBIT / employee   109 -3 -66 49 85 87 0 0   Net earnings / employee   85 2 -43 49 66 68 0 0