Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØJENHOSPITALET DANMARK ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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% 0.7% 0.7%   Bankruptcy risk   3.4% 2.7% 1.0% 0.9% 0.9% 1.0% 6.5% 6.4%   Credit score (0-100)   56 61 85 87 90 83 12 12   Credit rating   BB BB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 286.3 731.9 671.3 708.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,654 17,745 11,279 16,244 10,809 24,080 0.0 0.0   EBITDA   -1,438 348 1,413 4,014 3,073 6,694 0.0 0.0   EBIT   -2,685 -866 307 2,982 3,016 6,366 0.0 0.0   Pre-tax profit (PTP)   -2,671.0 -881.9 508.6 2,940.0 2,969.0 6,422.0 0.0 0.0   Net earnings   -2,671.0 -881.9 361.0 2,276.0 2,321.0 4,971.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,671 -882 509 2,940 2,969 6,422 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,668 5,382 4,991 4,674 5,179 5,503 0.0 0.0   Shareholders equity total   3,362 2,480 2,723 4,998 3,219 4,864 699 699   Interest-bearing liabilities   6,663 6,350 6,202 155 3,585 306 0.0 0.0   Balance sheet total (assets)   10,277 10,340 11,655 7,747 11,248 10,853 699 699   Net Debt   6,564 5,510 4,652 -1,001 -937 -1,500 -699 -699     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   15,654 17,745 11,279 16,244 10,809 24,080 0.0 0.0   Gross profit growth   45.3% 13.4% -36.4% 44.0% -33.5% 122.8% -100.0% 0.0%   Employees   0 0 14 14 16 17 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 14.3% 6.3% -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)   10,277 10,340 11,655 7,747 11,248 10,853 699 699   Balance sheet change%   -21.1% 0.6% 12.7% -33.5% 45.2% -3.5% -93.6% 0.0%   Added value   -1,438.1 348.3 1,412.5 4,014.0 4,048.0 6,694.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,448 1,827 -9,464 1,160 469 -28 -2,345 -3,165   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   -17.1% -4.9% 2.7% 18.4% 27.9% 26.4% 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 %   -22.8% -8.3% 4.8% 30.7% 31.8% 58.3% 0.0% 0.0%   ROI %   -23.4% -9.1% 5.8% 36.8% 42.0% 91.5% 0.0% 0.0%   ROE %   -56.9% -30.2% 13.9% 59.0% 56.5% 123.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   32.7% 24.0% 23.4% 64.5% 28.6% 44.8% 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, %   -456.5% 1,582.1% 329.3% -24.9% -30.5% -22.4% 0.0% 0.0%   Gearing %   198.2% 256.1% 227.8% 3.1% 111.4% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.4% 0.4% 1.3% 2.5% 0.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.4 0.7 1.8 0.8 1.0 0.0 0.0   Current Ratio   0.3 0.4 0.7 1.8 0.8 1.0 0.0 0.0   Cash and cash equivalent   98.6 839.4 1,549.6 1,156.0 4,522.0 1,805.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -4,927.8 -4,811.7 -2,723.9 1,153.0 -1,007.0 -120.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 0 101 287 253 394 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 101 287 192 394 0 0   EBIT / employee   0 0 22 213 189 374 0 0   Net earnings / employee   0 0 26 163 145 292 0 0