Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gelsted-Ejby Lægehus ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   1.9% 2.2% 4.0% 2.2% 5.3% 2.8% 7.1% 3.9%   Credit score (0-100)   72 68 51 65 41 59 33 23   Credit rating   BBB BBB BB BBB BB BB BB BB   Credit limit (kDKK)   1.1 0.1 0.0 0.2 0.0 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,713 7,927 1,474 2,717 217 314 0.0 0.0   EBITDA   2,295 1,047 259 2,477 -135 84.3 0.0 0.0   EBIT   1,864 622 -158 2,363 -249 73.5 0.0 0.0   Pre-tax profit (PTP)   1,866.8 618.7 1,713.7 2,411.7 -309.0 71.3 0.0 0.0   Net earnings   1,456.0 480.9 1,255.7 1,880.1 -268.5 71.3 0.0 0.0   Pre-tax profit without non-rec. items   1,867 619 1,714 2,412 -309 71.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,255 865 346 291 237 111 0.0 0.0   Shareholders equity total   1,908 939 1,408 2,638 940 1,011 971 971   Interest-bearing liabilities   0.0 0.0 333 37.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,833 3,104 2,561 4,708 2,477 1,857 971 971   Net Debt   -1,023 -1,074 -105 -3,135 -1,120 -730 -582 -582     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   7,713 7,927 1,474 2,717 217 314 0.0 0.0   Gross profit growth   -6.0% 2.8% -81.4% 84.4% -92.0% 45.2% -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)   3,833 3,104 2,561 4,708 2,477 1,857 971 971   Balance sheet change%   7.1% -19.0% -17.5% 83.8% -47.4% -25.0% -47.7% 0.0%   Added value   1,863.7 621.6 -158.2 2,362.6 -249.4 73.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -703 -831 -397 -228 -228 -197 -111 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 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   24.2% 7.8% -10.7% 86.9% -115.2% 23.4% 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 %   50.5% 18.1% 60.8% 66.7% -6.9% 3.5% 0.0% 0.0%   ROI %   96.9% 42.9% 126.0% 108.1% -13.5% 7.8% 0.0% 0.0%   ROE %   78.0% 33.8% 107.0% 93.0% -15.0% 7.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   49.8% 30.2% 55.0% 56.0% 38.0% 54.4% 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, %   -44.6% -102.6% -40.6% -126.6% 828.4% -866.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 23.6% 1.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.1% 7.7% 332.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.4 1.0 1.0 1.9 1.2 1.6 0.0 0.0   Current Ratio   1.4 1.0 1.0 1.9 1.2 1.6 0.0 0.0   Cash and cash equivalent   1,023.0 1,073.7 438.2 3,172.4 1,119.9 730.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   663.4 67.2 -48.0 1,877.6 253.8 510.8 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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