Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alment praktiserende læge Camilla Lund Borch 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   3.3% 2.7% 3.3% 2.6% 1.7% 16.3% 11.9% 9.9%   Credit score (0-100)   57 62 56 61 71 10 19 25   Credit rating   BBB BBB BBB BBB A BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,476 1,498 1,562 1,670 1,473 1,745 0.0 0.0   EBITDA   904 810 887 1,036 760 1,026 0.0 0.0   EBIT   717 623 700 849 575 1,026 0.0 0.0   Pre-tax profit (PTP)   669.7 590.7 681.4 845.3 574.5 1,026.7 0.0 0.0   Net earnings   521.9 460.5 531.4 659.1 446.7 800.7 0.0 0.0   Pre-tax profit without non-rec. items   670 591 681 845 575 1,027 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   53.6 33.6 13.6 17.9 0.0 0.0 0.0 0.0   Shareholders equity total   650 642 565 1,114 1,161 1,847 1,679 1,679   Interest-bearing liabilities   261 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,487 1,387 1,061 1,232 1,227 1,881 1,679 1,679   Net Debt   261 -114 -87.3 -485 -63.5 -1,429 -1,679 -1,679     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,476 1,498 1,562 1,670 1,473 1,745 0.0 0.0   Gross profit growth   28.5% 1.5% 4.3% 6.9% -11.8% 18.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -571.6 -687.3 -674.9 -633.7 -712.9 -719.0 0.0 0.0   Balance sheet total (assets)   1,487 1,387 1,061 1,232 1,227 1,881 1,679 1,679   Balance sheet change%   -23.0% -6.7% -23.5% 16.1% -0.4% 53.3% -10.7% 0.0%   Added value   1,288.5 1,310.4 1,374.9 1,483.0 1,288.0 1,744.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -374 -374 -374 -350 180 -717 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   48.6% 41.6% 44.8% 50.9% 39.0% 58.8% 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 %   42.0% 43.4% 57.2% 74.1% 46.8% 66.0% 0.0% 0.0%   ROI %   58.5% 80.3% 115.9% 101.2% 50.4% 68.0% 0.0% 0.0%   ROE %   114.9% 71.3% 88.0% 78.5% 39.3% 53.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   43.7% 46.3% 53.3% 90.4% 94.6% 98.2% 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, %   28.8% -14.1% -9.8% -46.8% -8.4% -139.3% 0.0% 0.0%   Gearing %   40.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 24.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.2 1.1 7.5 8.8 55.2 0.0 0.0   Current Ratio   0.0 0.2 1.1 7.5 8.8 55.2 0.0 0.0   Cash and cash equivalent   0.0 114.1 87.3 485.1 63.5 1,428.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -820.8 -579.2 50.4 761.7 452.4 1,846.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0