Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMENT PRAKTISERENDE LÆGER MEIRUP OG ANGERMANN 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% 0.5% 0.5%   Bankruptcy risk   1.8% 1.8% 1.5% 2.5% 2.3% 1.6% 19.1% 19.1%   Credit score (0-100)   74 73 77 61 64 74 7 7   Credit rating   A A A BBB BBB A B B   Credit limit (kDKK)   1.1 1.2 10.9 0.0 0.0 5.9 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   3,323 3,187 3,597 3,314 3,602 3,746 0.0 0.0   EBITDA   1,148 911 1,118 839 596 1,035 0.0 0.0   EBIT   820 853 1,049 764 521 960 0.0 0.0   Pre-tax profit (PTP)   771.9 809.0 1,011.8 645.5 482.5 930.8 0.0 0.0   Net earnings   592.8 619.2 780.0 492.4 368.3 717.5 0.0 0.0   Pre-tax profit without non-rec. items   772 809 1,012 645 483 931 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   1,416 1,405 1,411 1,336 1,262 1,187 0.0 0.0   Shareholders equity total   684 703 883 596 472 823 27.5 27.5   Interest-bearing liabilities   875 875 875 977 1,066 978 0.0 0.0   Balance sheet total (assets)   1,944 1,930 2,466 1,882 1,997 2,307 27.5 27.5   Net Debt   617 570 154 777 593 111 -27.5 -27.5     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   3,323 3,187 3,597 3,314 3,602 3,746 0.0 0.0   Gross profit growth   6.8% -4.1% 12.9% -7.9% 8.7% 4.0% -100.0% 0.0%   Employees   5 5 5 5 5 5 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)   1,944 1,930 2,466 1,882 1,997 2,307 27 27   Balance sheet change%   -26.4% -0.7% 27.8% -23.7% 6.1% 15.5% -98.8% 0.0%   Added value   1,148.0 911.1 1,117.6 839.1 595.9 1,034.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -589 -70 -62 -149 -149 -149 -1,187 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 %   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 (%)   24.7% 26.8% 29.2% 23.1% 14.5% 25.6% 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 %   35.7% 44.0% 47.7% 35.2% 26.9% 44.7% 0.0% 0.0%   ROI %   42.5% 54.3% 62.9% 46.0% 33.6% 57.6% 0.0% 0.0%   ROE %   70.3% 89.3% 98.3% 66.6% 69.0% 110.8% 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 %   35.2% 36.4% 35.8% 31.7% 23.6% 35.7% 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, %   53.8% 62.6% 13.8% 92.6% 99.4% 10.8% 0.0% 0.0%   Gearing %   127.9% 124.4% 99.1% 164.0% 225.9% 118.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 5.0% 4.3% 13.0% 3.9% 3.1% 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   1.4 1.5 1.5 1.6 1.3 2.1 0.0 0.0   Current Ratio   1.4 1.5 1.5 1.6 1.3 2.1 0.0 0.0   Cash and cash equivalent   257.6 305.1 721.1 200.4 473.7 866.6 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   142.9 173.5 347.3 207.4 158.4 584.6 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   230 182 224 168 119 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   230 182 224 168 119 207 0 0   EBIT / employee   164 171 210 153 104 192 0 0   Net earnings / employee   119 124 156 98 74 143 0 0