Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGE MICHAEL E. CRAWFORD 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% 0.7%   Bankruptcy risk   0.9% 1.1% 1.0% 2.8% 4.0% 3.3% 6.8% 5.9%   Credit score (0-100)   91 85 86 57 49 54 35 39   Credit rating   A A A BBB BBB BBB BBB BBB   Credit limit (kDKK)   456.3 219.6 343.9 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   1,894 1,557 1,567 1,407 977 1,122 0.0 0.0   EBITDA   353 146 249 178 311 414 0.0 0.0   EBIT   220 -81.7 -8.1 11.1 -47.9 185 0.0 0.0   Pre-tax profit (PTP)   299.6 50.0 75.0 50.2 -117.7 70.7 0.0 0.0   Net earnings   299.6 72.9 75.0 95.1 -138.7 91.7 0.0 0.0   Pre-tax profit without non-rec. items   300 50.0 75.0 50.2 -118 70.7 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   944 827 925 758 591 554 0.0 0.0   Shareholders equity total   5,691 5,764 5,839 5,934 5,796 5,887 5,687 5,687   Interest-bearing liabilities   1,182 1,282 1,380 600 703 598 0.0 0.0   Balance sheet total (assets)   7,308 7,392 7,540 7,446 7,094 6,769 5,687 5,687   Net Debt   1,182 1,282 1,380 600 703 598 -4,727 -4,727     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   1,894 1,557 1,567 1,407 977 1,122 0.0 0.0   Gross profit growth   -8.2% -17.8% 0.6% -10.2% -30.6% 14.9% -100.0% 0.0%   Employees   0 0 0 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -1,541.7 -1,411.1 -1,318.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,308 7,392 7,540 7,446 7,094 6,769 5,687 5,687   Balance sheet change%   8.1% 1.2% 2.0% -1.2% -4.7% -4.6% -16.0% 0.0%   Added value   1,894.4 1,556.9 1,567.0 178.0 119.0 413.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -266 -365 -159 -334 -718 -458 -554 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 -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 (%)   11.6% -5.2% -0.5% 0.8% -4.9% 16.5% 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 %   4.3% 0.7% 1.0% 4.1% 1.8% 4.7% 0.0% 0.0%   ROI %   4.4% 0.7% 1.0% 1.7% -0.6% 2.1% 0.0% 0.0%   ROE %   5.2% 1.3% 1.3% 1.6% -2.4% 1.6% 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 %   77.9% 78.0% 77.4% 79.7% 81.7% 87.0% 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, %   335.0% 879.2% 554.3% 336.8% 226.1% 144.6% 0.0% 0.0%   Gearing %   20.8% 22.2% 23.6% 10.1% 12.1% 10.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.7% 10.9% 11.4% 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   5.2 6.1 6.8 10.8 9.6 10.5 0.0 0.0   Current Ratio   5.2 6.1 6.8 10.8 9.6 10.5 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)   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   1,150.5 1,302.0 1,319.7 4,847.5 4,796.3 4,756.2 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 0 0 89 60 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 89 156 207 0 0   EBIT / employee   0 0 0 6 -24 92 0 0   Net earnings / employee   0 0 0 48 -69 46 0 0