Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGE NIELS HENRIK NIELSEN 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 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   0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7%   Bankruptcy risk   1.8% 3.1% 2.9% 2.2% 1.9% 2.4% 8.9% 8.9%   Credit score (0-100)   73 58 58 65 69 62 28 28   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   2.4 0.0 0.0 0.2 1.9 0.0 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   2,750 2,343 1,977 2,568 3,399 -104 0.0 0.0   EBITDA   648 581 6.1 409 775 -1,464 0.0 0.0   EBIT   590 529 -45.9 409 775 -1,464 0.0 0.0   Pre-tax profit (PTP)   589.7 528.8 114.7 595.7 2,183.3 1,609.0 0.0 0.0   Net earnings   460.4 413.3 89.4 468.9 1,704.1 1,252.9 0.0 0.0   Pre-tax profit without non-rec. items   590 529 115 596 2,183 1,609 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   154 102 50.0 50.0 50.0 0.0 0.0 0.0   Shareholders equity total   4,842 5,324 5,002 5,382 6,617 7,042 4,788 4,788   Interest-bearing liabilities   0.0 3.1 3.5 95.5 7.4 9.7 0.0 0.0   Balance sheet total (assets)   5,702 5,605 5,353 5,777 7,193 7,523 4,788 4,788   Net Debt   -987 -1,139 -399 93.8 -1,776 -431 -4,788 -4,788     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   2,750 2,343 1,977 2,568 3,399 -104 0.0 0.0   Gross profit growth   -15.2% -14.8% -15.6% 29.8% 32.4% 0.0% 0.0% 0.0%   Employees   0 3 3 3 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -66.7% -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)   5,702 5,605 5,353 5,777 7,193 7,523 4,788 4,788   Balance sheet change%   -8.6% -1.7% -4.5% 7.9% 24.5% 4.6% -36.4% 0.0%   Added value   647.6 580.8 6.1 409.2 774.8 -1,463.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -115 -104 -104 0 0 -50 0 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 1.0 2.0 -1.0 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 (%)   21.4% 22.6% -2.3% 15.9% 22.8% 1,408.0% 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 %   9.9% 9.4% 2.1% 10.7% 33.7% 21.9% 0.0% 0.0%   ROI %   10.5% 9.9% 2.2% 11.4% 36.1% 23.5% 0.0% 0.0%   ROE %   9.1% 8.1% 1.7% 9.0% 28.4% 18.3% 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 %   84.9% 95.0% 93.4% 93.2% 92.0% 93.6% 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, %   -152.5% -196.2% -6,509.8% 22.9% -229.2% 29.5% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 1.8% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.3% 0.2% 1.8% 1.9% 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   16.6 19.6 15.1 14.5 10.9 15.2 0.0 0.0   Current Ratio   16.6 19.6 15.1 14.5 10.9 15.2 0.0 0.0   Cash and cash equivalent   987.5 1,142.4 402.3 1.7 1,783.4 441.0 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   5,214.4 5,221.6 4,952.5 5,331.9 5,690.6 6,813.4 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   0 194 2 136 258 -1,464 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 194 2 136 258 -1,464 0 0   EBIT / employee   0 176 -15 136 258 -1,464 0 0   Net earnings / employee   0 138 30 156 568 1,253 0 0