Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEDICOLINK CONSULTANCY 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   7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2%   Bankruptcy risk   5.3% 1.9% 2.8% 4.9% 4.7% 3.9% 18.0% 18.0%   Credit score (0-100)   43 71 59 43 45 49 8 8   Credit rating   BBB A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 1.0 0.0 0.0 -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 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   -700 -991 107 -1,273 -1,715 -1,521 0.0 0.0   EBITDA   -1,873 -1,517 -272 -1,678 -2,094 -2,051 0.0 0.0   EBIT   -1,873 -1,517 -275 -1,681 -2,097 -2,051 0.0 0.0   Pre-tax profit (PTP)   -2,397.7 1,524.0 852.6 -2,276.0 -2,552.0 -1,490.5 0.0 0.0   Net earnings   -2,893.9 1,532.9 893.2 -2,223.5 -2,510.8 -1,490.5 0.0 0.0   Pre-tax profit without non-rec. items   -2,398 1,524 853 -2,276 -2,552 -1,490 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 6.7 4.5 2.2 0.0 0.0 0.0 0.0   Shareholders equity total   3,207 4,810 5,703 3,480 1,042 -433 -1,001 -1,001   Interest-bearing liabilities   24,610 24,360 21,495 25,703 27,641 28,384 1,001 1,001   Balance sheet total (assets)   32,128 32,849 30,477 31,823 31,488 31,232 0.0 0.0   Net Debt   24,577 24,312 21,454 25,664 27,622 28,353 1,001 1,001     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   -700 -991 107 -1,273 -1,715 -1,521 0.0 0.0   Gross profit growth   -63.7% -41.5% 0.0% 0.0% -34.7% 11.3% 0.0% 0.0%   Employees   3 1 1 1 1 1 0 0   Employee growth %   -25.0% -66.7% 0.0% 0.0% 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)   32,128 32,849 30,477 31,823 31,488 31,232 0 0   Balance sheet change%   2.3% 2.2% -7.2% 4.4% -1.1% -0.8% -100.0% 0.0%   Added value   -1,872.7 -1,517.2 -272.4 -1,678.4 -2,094.4 -2,050.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7 -4 -4 -4 0 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 -5.0 -5.0 -5.0 -5.0 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 (%)   267.5% 153.1% -256.3% 132.0% 122.2% 134.8% 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 %   -1.6% 11.8% 13.8% 4.1% 1.2% 1.0% 0.0% 0.0%   ROI %   -3.0% 11.1% 8.5% -1.2% 1.3% 5.9% 0.0% 0.0%   ROE %   -62.4% 38.2% 17.0% -48.4% -111.1% -9.2% 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 %   10.0% 14.6% 18.7% 10.9% 3.3% -1.4% -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, %   -1,312.4% -1,602.4% -7,875.2% -1,529.1% -1,318.8% -1,382.7% 0.0% 0.0%   Gearing %   767.5% 506.5% 376.9% 738.7% 2,653.6% -6,550.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 6.7% 6.7% 8.2% 11.0% 11.4% 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   0.8 0.8 1.2 1.1 1.0 0.9 0.0 0.0   Current Ratio   0.8 0.8 1.2 1.1 1.0 0.9 0.0 0.0   Cash and cash equivalent   33.6 47.7 41.1 39.9 19.6 30.7 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   -2,446.1 -1,790.9 1,227.4 1,179.1 -252.6 -986.3 -500.7 -500.7   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   -624 -1,517 -272 -1,678 -2,094 -2,051 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -624 -1,517 -272 -1,678 -2,094 -2,051 0 0   EBIT / employee   -624 -1,517 -275 -1,681 -2,097 -2,051 0 0   Net earnings / employee   -965 1,533 893 -2,224 -2,511 -1,490 0 0