Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

APOTEKERNES A.M.B.A 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 1.1% 1.1%   Bankruptcy risk   5.4% 3.4% 3.0% 2.5% 4.6% 1.7% 7.0% 7.0%   Credit score (0-100)   43 56 57 60 45 71 34 34   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 15.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,052 0.0 0.0 0.0 14,649 25,169 0.0 0.0   EBITDA   249 -83.0 -117 104 57.4 5,214 0.0 0.0   EBIT   0.5 -83.0 -117 104 13.8 4,976 0.0 0.0   Pre-tax profit (PTP)   -37.1 -106.0 6.0 90.0 9.8 4,996.6 0.0 0.0   Net earnings   1.5 -106.0 6.0 90.0 4.6 3,203.2 0.0 0.0   Pre-tax profit without non-rec. items   -37.1 -83.0 -117 104 9.8 4,997 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   349 0.0 0.0 0.0 59.9 30.6 0.0 0.0   Shareholders equity total   2,719 2,608 2,610 2,693 2,693 5,892 3,213 3,213   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,556 50,741 55,306 48,415 43,553 44,408 3,213 3,213   Net Debt   -6,312 0.0 0.0 0.0 -5,083 -14,639 -1,928 -1,928     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   14,052 0.0 0.0 0.0 14,649 25,169 0.0 0.0   Gross profit growth   0.9% -100.0% 0.0% 0.0% 0.0% 71.8% -100.0% 0.0%   Employees   20 0 0 0 21 22 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 4.8% -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)   44,556 50,741 55,306 48,415 43,553 44,408 3,213 3,213   Balance sheet change%   -11.7% 13.9% 9.0% -12.5% -10.0% 2.0% -92.8% 0.0%   Added value   248.8 -83.0 -117.0 104.0 13.8 5,214.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -496 -349 0 0 16 1,018 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   0.0% 0.0% 0.0% 0.0% 0.1% 19.8% 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 %   0.1% -0.2% -0.2% 0.2% 0.4% 12.0% 0.0% 0.0%   ROI %   0.4% -0.3% -0.2% 0.2% 0.8% 122.7% 0.0% 0.0%   ROE %   0.1% -4.0% 0.2% 3.4% 0.2% 74.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.1% 100.0% 100.0% 100.0% 6.2% 13.3% 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, %   -2,537.6% 0.0% 0.0% 0.0% -8,859.9% -280.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 0.0 0.0 0.0 0.6 0.7 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   6,312.3 0.0 0.0 0.0 5,083.1 14,639.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   2,166.7 0.0 0.0 0.0 3,339.2 5,316.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   12 0 0 0 1 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 0 0 0 3 237 0 0   EBIT / employee   0 0 0 0 1 226 0 0   Net earnings / employee   0 0 0 0 0 146 0 0