Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGE JULIANE SADOWSKI HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.2% 2.0% 1.5% 0.8% 1.0% 0.8% 9.8% 9.8%   Credit score (0-100)   67 70 75 91 86 90 25 25   Credit rating   BBB A A AA A AA BB BB   Credit limit (kDKK)   0.1 0.3 6.3 256.5 173.3 312.6 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   400 354 0 0 0 0 0 0   Gross profit   369 315 -29.7 -10.9 -8.8 -7.6 0.0 0.0   EBITDA   369 315 -29.7 -10.9 -8.8 -7.6 0.0 0.0   EBIT   369 315 -29.7 -10.9 -8.8 -7.6 0.0 0.0   Pre-tax profit (PTP)   310.7 468.1 682.5 694.6 242.2 636.4 0.0 0.0   Net earnings   330.4 443.0 667.3 648.5 242.2 636.4 0.0 0.0   Pre-tax profit without non-rec. items   311 468 683 695 242 636 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,634 1,693 2,249 2,785 2,913 3,433 3,192 3,192   Interest-bearing liabilities   60.2 9.2 12.9 29.6 1,100 1,101 0.0 0.0   Balance sheet total (assets)   1,702 1,784 2,280 2,861 4,021 4,545 3,192 3,192   Net Debt   -1,181 -1,385 -1,232 -1,933 -1,955 -2,451 -3,192 -3,192     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   400 354 0 0 0 0 0 0   Net sales growth   47.5% -11.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   369 315 -29.7 -10.9 -8.8 -7.6 0.0 0.0   Gross profit growth   131.0% -14.5% 0.0% 63.2% 20.0% 12.9% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,702 1,784 2,280 2,861 4,021 4,545 3,192 3,192   Balance sheet change%   15.7% 4.8% 27.8% 25.5% 40.5% 13.0% -29.8% 0.0%   Added value   369.0 315.5 -29.7 -10.9 -8.8 -7.6 0.0 0.0   Added value %   92.3% 89.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 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 %   92.3% 89.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   92.3% 89.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   82.6% 125.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   82.6% 125.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   77.7% 132.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   23.3% 26.9% 33.7% 27.1% 15.8% 18.2% 0.0% 0.0%   ROI %   23.8% 27.6% 34.6% 27.4% 15.9% 18.3% 0.0% 0.0%   ROE %   21.7% 26.6% 33.9% 25.8% 8.5% 20.1% 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 %   96.0% 94.9% 98.7% 97.3% 72.4% 75.5% 100.0% 100.0%   Relative indebtedness %   17.0% 25.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -293.2% -367.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -320.0% -439.0% 4,140.0% 17,674.4% 22,345.1% 32,142.4% 0.0% 0.0%   Gearing %   3.7% 0.5% 0.6% 1.1% 37.8% 32.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   193.3% 0.0% 29.1% 8.7% 53.3% 13.1% 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   18.9 15.5 41.5 25.9 2.8 3.2 0.0 0.0   Current Ratio   18.9 15.5 41.5 25.9 2.8 3.2 0.0 0.0   Cash and cash equivalent   1,240.8 1,394.1 1,244.5 1,962.9 3,055.3 3,552.1 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)   92.1 73.6 212.1 260.7 325.9 374.0 0.0 0.0   Current assets / Net sales %   322.2% 400.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   543.1 497.6 95.6 536.9 -683.7 -329.7 0.0 0.0   Net working capital %   135.8% 140.5% 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   400 354 0 0 0 0 0 0   Added value / employee   369 315 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   369 315 0 0 0 0 0 0   EBIT / employee   369 315 0 0 0 0 0 0   Net earnings / employee   330 443 0 0 0 0 0 0