Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALS KIROPRAKTOR CENTER 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% 1.5% 0.6%   Bankruptcy risk   3.4% 3.5% 2.8% 3.4% 6.3% 4.5% 20.1% 18.2%   Credit score (0-100)   56 55 59 53 37 45 6 8   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 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   1,751 2,144 1,968 2,072 1,775 1,959 0.0 0.0   EBITDA   256 325 312 304 -104 212 0.0 0.0   EBIT   221 285 296 292 -116 205 0.0 0.0   Pre-tax profit (PTP)   220.0 284.5 296.0 291.0 -120.0 208.0 0.0 0.0   Net earnings   171.0 221.3 230.0 227.0 -103.0 161.5 0.0 0.0   Pre-tax profit without non-rec. items   220 285 296 291 -120 208 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   74.0 47.4 31.0 19.0 7.0 0.2 0.0 0.0   Shareholders equity total   422 301 421 308 204 366 86.0 86.0   Interest-bearing liabilities   0.0 0.0 18.0 0.0 2.0 0.0 0.0 0.0   Balance sheet total (assets)   789 748 985 744 502 732 86.0 86.0   Net Debt   -461 -440 -607 -385 -326 -431 -86.0 -86.0     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   1,751 2,144 1,968 2,072 1,775 1,959 0.0 0.0   Gross profit growth   -15.2% 22.5% -8.2% 5.3% -14.3% 10.4% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   789 748 985 744 502 732 86 86   Balance sheet change%   -8.0% -5.2% 31.7% -24.5% -32.5% 45.7% -88.2% 0.0%   Added value   256.0 324.7 312.0 304.0 -104.0 211.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -67 -32 -24 -24 -14 -0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   12.6% 13.3% 15.0% 14.1% -6.5% 10.4% 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 %   26.8% 37.1% 34.2% 34.0% -18.6% 33.7% 0.0% 0.0%   ROI %   47.4% 77.3% 74.7% 74.9% -45.1% 72.7% 0.0% 0.0%   ROE %   37.0% 61.2% 63.7% 62.3% -40.2% 56.7% 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 %   53.5% 40.3% 42.7% 41.4% 40.6% 50.0% 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, %   -180.1% -135.5% -194.6% -126.6% 313.5% -203.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.3% 0.0% 1.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.0% 0.0% 0.0% 33.3% 400.0% 10.3% 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   1.9 1.6 1.8 1.6 1.6 2.1 0.0 0.0   Current Ratio   1.9 1.6 1.8 1.7 1.7 2.2 0.0 0.0   Cash and cash equivalent   461.0 440.0 625.0 385.0 328.0 431.0 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   348.0 268.6 428.0 289.0 197.0 394.7 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   85 108 104 101 -35 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 108 104 101 -35 71 0 0   EBIT / employee   74 95 99 97 -39 68 0 0   Net earnings / employee   57 74 77 76 -34 54 0 0