Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PSYKOLOG JENS LUNDGREN 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.8% 0.9% 0.8% 1.2% 4.0% 3.0% 11.1% 10.9%   Credit score (0-100)   93 90 92 81 49 56 22 22   Credit rating   AA A AA A BBB BBB BB BB   Credit limit (kDKK)   137.5 137.1 194.0 88.3 0.0 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 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   925 888 1,082 1,297 772 742 0.0 0.0   EBITDA   545 507 560 475 -194 52.4 0.0 0.0   EBIT   484 447 492 459 -212 34.3 0.0 0.0   Pre-tax profit (PTP)   458.4 425.2 475.9 420.4 -222.3 56.8 0.0 0.0   Net earnings   356.5 334.7 371.7 295.1 -173.5 44.5 0.0 0.0   Pre-tax profit without non-rec. items   458 425 476 420 -222 56.8 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   2,457 2,396 2,379 66.4 48.4 30.3 0.0 0.0   Shareholders equity total   1,188 1,415 1,676 1,858 1,570 1,497 1,250 1,250   Interest-bearing liabilities   1,309 1,202 1,047 190 4.0 1.6 0.0 0.0   Balance sheet total (assets)   2,781 2,769 2,903 2,096 1,610 1,534 1,250 1,250   Net Debt   1,198 1,074 799 -1,702 -1,319 -1,311 -1,250 -1,250     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   925 888 1,082 1,297 772 742 0.0 0.0   Gross profit growth   -7.5% -4.0% 21.8% 19.8% -40.5% -3.9% -100.0% 0.0%   Employees   1 1 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% -50.0% 0.0% 0.0% -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)   2,781 2,769 2,903 2,096 1,610 1,534 1,250 1,250   Balance sheet change%   1.0% -0.4% 4.8% -27.8% -23.2% -4.7% -18.6% 0.0%   Added value   544.7 507.3 560.2 475.3 -196.3 52.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 -121 -85 -2,329 -36 -36 -30 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 -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 (%)   52.3% 50.3% 45.5% 35.4% -27.5% 4.6% 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 %   17.5% 16.1% 17.3% 18.4% -11.5% 3.8% 0.0% 0.0%   ROI %   19.5% 17.5% 18.4% 19.3% -11.7% 3.9% 0.0% 0.0%   ROE %   33.5% 25.7% 24.0% 16.7% -10.1% 2.9% 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 %   42.7% 51.1% 57.7% 88.7% 97.6% 97.5% 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, %   219.9% 211.8% 142.6% -358.0% 678.8% -2,503.6% 0.0% 0.0%   Gearing %   110.1% 84.9% 62.5% 10.2% 0.3% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.7% 1.4% 6.3% 10.3% 104.5% 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   0.9 1.1 1.0 8.5 39.3 39.5 0.0 0.0   Current Ratio   0.9 1.1 1.0 8.5 39.3 39.5 0.0 0.0   Cash and cash equivalent   111.2 127.7 248.0 1,891.4 1,323.3 1,312.4 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   -47.2 22.2 -19.2 1,779.1 1,509.1 1,452.9 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   545 507 280 475 -196 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   545 507 280 475 -194 52 0 0   EBIT / employee   484 447 246 459 -212 34 0 0   Net earnings / employee   356 335 186 295 -174 44 0 0