Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jens Thygesen Alment Praktiserende Læge 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   2.4% 2.3% 3.1% 3.6% 3.5% 1.8% 6.3% 6.3%   Credit score (0-100)   65 66 56 51 53 70 38 38   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 1.3 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   5.3 4.9 85.3 291 167 891 0.0 0.0   EBITDA   5.3 4.9 85.3 291 167 820 0.0 0.0   EBIT   -11.6 -12.2 68.2 54.8 -89.2 579 0.0 0.0   Pre-tax profit (PTP)   -465.2 -105.7 92.6 -81.1 -179.8 477.6 0.0 0.0   Net earnings   -470.0 -101.8 68.1 -51.4 -140.3 372.5 0.0 0.0   Pre-tax profit without non-rec. items   -465 -106 92.6 -81.1 -180 478 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   139 122 105 263 228 139 0.0 0.0   Shareholders equity total   2,223 1,621 1,578 1,414 1,159 1,414 1,167 1,167   Interest-bearing liabilities   3.7 66.1 92.2 2,046 2,147 1,771 138 138   Balance sheet total (assets)   2,244 1,704 3,441 5,821 5,386 4,592 1,305 1,305   Net Debt   -1,542 -1,351 -1,520 320 51.6 -190 138 138     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   5.3 4.9 85.3 291 167 891 0.0 0.0   Gross profit growth   -62.5% -7.8% 1,638.8% 240.6% -42.7% 434.9% -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)   2,244 1,704 3,441 5,821 5,386 4,592 1,305 1,305   Balance sheet change%   -29.7% -24.0% 101.9% 69.1% -7.5% -14.7% -71.6% 0.0%   Added value   5.3 4.9 85.3 290.6 146.6 820.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -34 -34 1,724 -486 -632 -139 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 1.0 2.0 -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 (%)   -218.3% -249.0% 79.9% 18.9% -53.5% 65.0% 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 %   -17.1% -5.1% 3.8% 6.7% -1.1% 11.7% 0.0% 0.0%   ROI %   -17.2% -5.1% 5.8% 4.3% -1.9% 17.9% 0.0% 0.0%   ROE %   -17.4% -5.3% 4.3% -3.4% -10.9% 29.0% 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 %   99.1% 95.1% 45.9% 24.3% 21.5% 30.8% 89.4% 89.4%   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, %   -28,951.8% -27,533.5% -1,781.8% 110.1% 31.0% -23.1% 0.0% 0.0%   Gearing %   0.2% 4.1% 5.8% 144.7% 185.2% 125.2% 11.8% 11.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.8% 6.9% 17.8% 5.5% 5.3% 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   77.2 17.5 1.7 0.9 0.8 1.0 0.0 0.0   Current Ratio   77.2 17.5 1.7 0.9 0.8 1.0 0.0 0.0   Cash and cash equivalent   1,545.4 1,417.1 1,612.5 1,726.4 2,094.9 1,960.2 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   875.8 646.2 590.9 -1,252.7 -1,301.6 -16.5 -69.0 -69.0   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