Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Specialtandlæge Karin Becktor 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   0.5% 0.8% 0.7% 0.6% 0.6% 1.5% 9.8% 9.8%   Credit score (0-100)   99 94 94 97 98 74 25 25   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   913.0 778.5 914.2 1,105.9 937.0 27.7 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   10,067 11,025 12,846 14,733 14,048 17,567 0.0 0.0   EBITDA   3,631 4,883 5,499 5,439 3,193 1,148 0.0 0.0   EBIT   3,129 4,362 4,909 4,715 2,543 -60.4 0.0 0.0   Pre-tax profit (PTP)   3,052.8 4,372.4 4,847.3 4,607.4 2,453.1 -190.3 0.0 0.0   Net earnings   2,380.2 3,409.5 3,768.3 3,580.7 1,892.1 2.8 0.0 0.0   Pre-tax profit without non-rec. items   3,053 4,372 4,847 4,607 2,453 -190 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   1,739 2,097 4,410 4,494 3,991 5,387 0.0 0.0   Shareholders equity total   5,244 4,004 5,272 6,353 5,613 3,116 2,930 2,930   Interest-bearing liabilities   21.0 29.1 2,347 2,736 822 410 0.0 0.0   Balance sheet total (assets)   8,063 8,004 13,400 13,806 12,150 11,808 2,930 2,930   Net Debt   -2,148 -1,602 2,094 2,575 657 -4,111 -2,930 -2,930     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   10,067 11,025 12,846 14,733 14,048 17,567 0.0 0.0   Gross profit growth   24.0% 9.5% 16.5% 14.7% -4.7% 25.1% -100.0% 0.0%   Employees   10 12 12 15 15 16 0 0   Employee growth %   0.0% 20.0% 0.0% 25.0% 0.0% 6.7% -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)   8,063 8,004 13,400 13,806 12,150 11,808 2,930 2,930   Balance sheet change%   7.1% -0.7% 67.4% 3.0% -12.0% -2.8% -75.2% 0.0%   Added value   3,631.1 4,882.8 5,499.2 5,438.7 3,267.3 1,148.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -702 -162 1,723 -640 -1,153 187 -5,387 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 -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 (%)   31.1% 39.6% 38.2% 32.0% 18.1% -0.3% 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 %   41.3% 55.5% 47.1% 35.9% 21.0% 0.1% 0.0% 0.0%   ROI %   59.1% 92.6% 83.4% 56.3% 33.9% 0.2% 0.0% 0.0%   ROE %   45.7% 73.7% 81.2% 61.6% 31.6% 0.1% 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 %   65.7% 48.5% 39.5% 46.2% 55.8% 40.5% 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, %   -59.2% -32.8% 38.1% 47.3% 20.6% -358.1% 0.0% 0.0%   Gearing %   0.4% 0.7% 44.5% 43.1% 14.7% 13.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   755.3% 353.6% 15.9% 11.1% 15.2% 32.4% 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   2.2 1.4 1.1 1.3 1.9 1.5 0.0 0.0   Current Ratio   2.3 1.4 1.1 1.3 1.3 0.8 0.0 0.0   Cash and cash equivalent   2,168.9 1,630.8 252.3 161.2 165.7 4,521.5 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   2,491.6 1,503.5 694.9 1,942.2 1,367.1 -1,993.6 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   363 407 458 363 218 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   363 407 458 363 213 72 0 0   EBIT / employee   313 364 409 314 170 -4 0 0   Net earnings / employee   238 284 314 239 126 0 0 0