Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BETINA'S FODKLINIK 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.5% 2.0% 1.3% 1.2% 1.3% 1.1% 10.9% 10.9%   Credit score (0-100)   64 70 79 81 79 82 22 22   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 14.2 37.3 17.2 58.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   554 481 577 734 790 853 0.0 0.0   EBITDA   123 30.0 146 274 250 325 0.0 0.0   EBIT   123 24.0 137 265 241 316 0.0 0.0   Pre-tax profit (PTP)   145.0 -60.0 265.0 252.0 152.0 433.8 0.0 0.0   Net earnings   112.0 -48.0 201.0 195.0 117.0 334.4 0.0 0.0   Pre-tax profit without non-rec. items   145 -60.0 265 252 152 434 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 69.0 60.0 52.0 43.0 34.9 0.0 0.0   Shareholders equity total   835 733 934 1,129 1,132 1,348 1,205 1,205   Interest-bearing liabilities   77.0 116 121 93.0 167 239 0.0 0.0   Balance sheet total (assets)   1,024 946 1,190 1,399 1,482 1,789 1,205 1,205   Net Debt   -944 -741 -975 -1,233 -1,255 -1,496 -1,205 -1,205     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   554 481 577 734 790 853 0.0 0.0   Gross profit growth   13.1% -13.2% 20.0% 27.2% 7.6% 8.0% -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)   1,024 946 1,190 1,399 1,482 1,789 1,205 1,205   Balance sheet change%   10.9% -7.6% 25.8% 17.6% 5.9% 20.7% -32.6% 0.0%   Added value   123.0 30.0 146.0 274.0 250.0 324.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 63 -18 -17 -18 -17 -35 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   22.2% 5.0% 23.7% 36.1% 30.5% 37.1% 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 %   15.2% 2.4% 25.3% 23.1% 16.7% 26.8% 0.0% 0.0%   ROI %   17.1% 2.7% 28.3% 26.2% 19.0% 30.3% 0.0% 0.0%   ROE %   13.9% -6.1% 24.1% 18.9% 10.3% 27.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   81.5% 77.5% 78.5% 80.7% 76.4% 75.4% 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, %   -767.5% -2,470.0% -667.8% -450.0% -502.0% -460.7% 0.0% 0.0%   Gearing %   9.2% 15.8% 13.0% 8.2% 14.8% 17.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 87.0% 4.2% 43.9% 68.5% 2.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   5.4 4.1 4.4 5.0 4.1 4.0 0.0 0.0   Current Ratio   5.4 4.1 4.4 5.0 4.2 4.1 0.0 0.0   Cash and cash equivalent   1,021.0 857.0 1,096.0 1,326.0 1,422.0 1,735.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -32.0 -115.0 -81.0 -44.0 -110.0 -199.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   123 30 146 274 250 325 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 30 146 274 250 325 0 0   EBIT / employee   123 24 137 265 241 316 0 0   Net earnings / employee   112 -48 201 195 117 334 0 0