Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Surgiteam P/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.7%   Bankruptcy risk   10.1% 5.7% 3.7% 2.8% 3.4% 2.7% 13.7% 11.1%   Credit score (0-100)   26 42 51 57 54 60 16 22   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 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   2,975 6,765 9,745 18,896 36,514 43,233 0.0 0.0   EBITDA   508 1,502 992 1,991 813 1,873 0.0 0.0   EBIT   500 1,482 967 1,964 736 1,847 0.0 0.0   Pre-tax profit (PTP)   493.7 1,462.0 951.9 1,935.8 956.5 2,128.8 0.0 0.0   Net earnings   393.8 1,126.0 732.2 1,935.8 956.5 2,128.8 0.0 0.0   Pre-tax profit without non-rec. items   494 1,462 952 1,936 956 2,129 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   31.1 31.0 54.4 26.9 41.3 15.3 0.0 0.0   Shareholders equity total   679 1,205 783 2,539 896 2,574 674 674   Interest-bearing liabilities   7.6 0.0 0.0 80.2 74.4 70.7 0.0 0.0   Balance sheet total (assets)   1,945 4,082 5,871 10,192 7,231 8,647 674 674   Net Debt   7.6 -623 -2,038 -1,833 -574 -2,846 -674 -674     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   2,975 6,765 9,745 18,896 36,514 43,233 0.0 0.0   Gross profit growth   -18.0% 127.4% 44.0% 93.9% 93.2% 18.4% -100.0% 0.0%   Employees   0 0 8 17 24 28 0 0   Employee growth %   0.0% 0.0% 0.0% 112.5% 41.2% 16.7% -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)   1,945 4,082 5,871 10,192 7,231 8,647 674 674   Balance sheet change%   15.4% 109.9% 43.8% 73.6% -29.0% 19.6% -92.2% 0.0%   Added value   508.4 1,502.0 992.0 1,991.2 763.8 1,873.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 -20 -2 -55 -62 -52 -15 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 (%)   16.8% 21.9% 9.9% 10.4% 2.0% 4.3% 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 %   27.7% 49.3% 19.5% 24.6% 13.3% 27.0% 0.0% 0.0%   ROI %   103.5% 157.2% 97.9% 116.0% 64.4% 118.5% 0.0% 0.0%   ROE %   81.6% 119.5% 73.7% 116.5% 55.7% 122.7% 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 %   34.9% 29.5% 13.3% 24.9% 12.4% 29.8% 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, %   1.5% -41.5% -205.5% -92.0% -70.7% -152.0% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 3.2% 8.3% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   256.6% 661.1% 0.0% 94.7% 257.2% 17.6% 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   1.5 1.4 1.1 1.3 1.1 1.4 0.0 0.0   Current Ratio   1.5 1.4 1.1 1.3 1.1 1.4 0.0 0.0   Cash and cash equivalent   0.0 623.0 2,038.1 1,913.0 648.8 2,917.2 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   648.7 1,173.0 728.7 2,462.3 795.1 2,499.0 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 0 124 117 32 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 124 117 34 67 0 0   EBIT / employee   0 0 121 116 31 66 0 0   Net earnings / employee   0 0 92 114 40 76 0 0