Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gelsted-Ejby Lægehus 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   1.2% 2.2% 1.5% 3.0% 1.8% 3.2% 13.5% 13.3%   Credit score (0-100)   84 67 76 56 71 55 17 17   Credit rating   A BBB A BBB A BBB BB BB   Credit limit (kDKK)   91.1 0.1 20.6 0.0 0.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,927 1,474 2,717 217 418 313 0.0 0.0   EBITDA   1,047 259 2,477 -135 188 54.9 0.0 0.0   EBIT   622 -158 2,363 -249 73.5 -389 0.0 0.0   Pre-tax profit (PTP)   618.7 1,713.7 2,411.7 -309.0 71.3 -391.7 0.0 0.0   Net earnings   480.9 1,255.7 1,880.1 -268.5 71.3 -391.7 0.0 0.0   Pre-tax profit without non-rec. items   619 1,714 2,412 -309 71.3 -392 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   865 346 291 237 111 56.2 0.0 0.0   Shareholders equity total   939 1,408 2,638 940 1,011 620 480 480   Interest-bearing liabilities   0.0 333 37.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,104 2,561 4,708 2,477 1,857 1,499 480 480   Net Debt   -1,074 -105 -3,135 -1,120 -730 -812 -480 -480     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,927 1,474 2,717 217 418 313 0.0 0.0   Gross profit growth   2.8% -81.4% 84.4% -92.0% 93.0% -25.2% -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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,104 2,561 4,708 2,477 1,857 1,499 480 480   Balance sheet change%   -19.0% -17.5% 83.8% -47.4% -25.0% -19.3% -68.0% 0.0%   Added value   1,046.9 259.5 2,476.8 -135.2 187.7 54.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -831 -397 -228 -228 -300 -889 -56 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 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   7.8% -10.7% 86.9% -115.2% 17.6% -124.5% 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 %   18.1% 60.8% 66.7% -6.9% 3.5% -23.1% 0.0% 0.0%   ROI %   42.9% 126.0% 108.1% -13.5% 7.8% -47.6% 0.0% 0.0%   ROE %   33.8% 107.0% 93.0% -15.0% 7.3% -48.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   30.2% 55.0% 56.0% 38.0% 54.4% 41.4% 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, %   -102.6% -40.6% -126.6% 828.4% -389.2% -1,477.1% 0.0% 0.0%   Gearing %   0.0% 23.6% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% 7.7% 332.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.0 1.9 1.2 1.6 1.6 0.0 0.0   Current Ratio   1.0 1.0 1.9 1.2 1.6 1.6 0.0 0.0   Cash and cash equivalent   1,073.7 438.2 3,172.4 1,119.9 730.4 811.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   67.2 -48.0 1,877.6 253.8 510.8 563.4 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 2023/6 2023 2024/6 2024e N/A 2025e 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