Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KIROPRAKTOR JOAN LINNEGAARD 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   9.3% 11.7% 18.4% 15.2% 16.9% 20.3% 18.2% 18.2%   Credit score (0-100)   28 22 7 12 9 4 8 8   Credit rating   BB BB B BB BB B 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   1,076 1,201 1,161 1,069 1,136 1,325 1,325 1,325   Gross profit   911 1,046 1,040 910 1,001 1,183 0.0 0.0   EBITDA   288 19.0 39.0 -82.0 80.0 240 0.0 0.0   EBIT   79.0 -190 -170 -82.0 80.0 240 0.0 0.0   Pre-tax profit (PTP)   46.0 -200.0 -178.0 -90.0 64.0 222.6 0.0 0.0   Net earnings   32.0 -164.0 -140.0 -72.0 46.0 169.6 0.0 0.0   Pre-tax profit without non-rec. items   46.0 -200 -178 -90.0 64.0 223 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   13.0 7.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   411 139 -1.0 -74.0 -27.0 143 63.3 63.3   Interest-bearing liabilities   238 109 107 190 171 147 0.0 0.0   Balance sheet total (assets)   775 475 340 222 251 374 63.3 63.3   Net Debt   238 109 107 190 171 147 -63.3 -63.3     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   1,076 1,201 1,161 1,069 1,136 1,325 1,325 1,325   Net sales growth   2.7% 11.6% -3.3% -7.9% 6.3% 16.7% 0.0% 0.0%   Gross profit   911 1,046 1,040 910 1,001 1,183 0.0 0.0   Gross profit growth   0.7% 14.8% -0.6% -12.5% 10.0% 18.2% -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)   775 475 340 222 251 374 63 63   Balance sheet change%   -23.0% -38.7% -28.4% -34.7% 13.1% 49.1% -83.1% 0.0%   Added value   288.0 19.0 39.0 -82.0 80.0 240.1 0.0 0.0   Added value %   26.8% 1.6% 3.4% -7.7% 7.0% 18.1% 0.0% 0.0%   Investments   -418 -417 -418 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 2.0 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 %   26.8% 1.6% 3.4% -7.7% 7.0% 18.1% 0.0% 0.0%   EBIT %   7.3% -15.8% -14.6% -7.7% 7.0% 18.1% 0.0% 0.0%   EBIT to gross profit (%)   8.7% -18.2% -16.3% -9.0% 8.0% 20.3% 0.0% 0.0%   Net Earnings %   3.0% -13.7% -12.1% -6.7% 4.0% 12.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.4% 3.7% 5.9% -6.7% 4.0% 12.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.3% -16.7% -15.3% -8.4% 5.6% 16.8% 0.0% 0.0%   ROA %   8.9% -30.4% -40.4% -25.7% 27.9% 73.6% 0.0% 0.0%   ROI %   11.4% -40.8% -93.0% -55.2% 44.3% 104.1% 0.0% 0.0%   ROE %   7.1% -59.6% -58.5% -25.6% 19.5% 86.0% 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 %   53.0% 29.3% -0.3% -25.0% -9.7% 38.3% 100.0% 100.0%   Relative indebtedness %   30.6% 28.0% 29.4% 27.7% 24.5% 17.4% 0.0% 0.0%   Relative net indebtedness %   30.6% 28.0% 29.4% 27.7% 24.5% 17.4% -4.8% -4.8%   Net int. bear. debt to EBITDA, %   82.6% 573.7% 274.4% -231.7% 213.8% 61.1% 0.0% 0.0%   Gearing %   57.9% 78.4% -10,700.0% -256.8% -633.3% 102.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.0% 5.8% 12.0% 5.4% 8.9% 11.0% 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   1.1 0.8 0.9 0.6 0.8 1.6 0.0 0.0   Current Ratio   1.1 0.8 0.9 0.6 0.8 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   42.0 44.7 57.3 43.6 51.4 48.0 0.0 0.0   Current assets / Net sales %   33.3% 22.1% 25.9% 15.4% 18.7% 28.1% 4.8% 4.8%   Net working capital   29.0 -71.0 -40.0 -131.0 -66.0 141.5 0.0 0.0   Net working capital %   2.7% -5.9% -3.4% -12.3% -5.8% 10.7% 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   1,076 1,201 1,161 1,069 1,136 1,325 0 0   Added value / employee   288 19 39 -82 80 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   288 19 39 -82 80 240 0 0   EBIT / employee   79 -190 -170 -82 80 240 0 0   Net earnings / employee   32 -164 -140 -72 46 170 0 0