Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Psykolog Godiksen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   3.4% 3.5% 3.3% 3.1% 2.6% 3.5% 11.8% 11.6%   Credit score (0-100)   55 55 54 55 61 52 20 21   Credit rating   BBB 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   902 734 822 711 759 586 0.0 0.0   EBITDA   222 129 118 146 84.5 -96.9 0.0 0.0   EBIT   187 93.8 82.6 146 84.5 -96.9 0.0 0.0   Pre-tax profit (PTP)   180.6 91.4 79.6 141.3 68.6 -41.3 0.0 0.0   Net earnings   140.9 71.1 61.4 110.0 53.4 -33.6 0.0 0.0   Pre-tax profit without non-rec. items   181 91.4 79.6 141 68.6 -41.3 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   70.0 35.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   780 797 817 871 867 774 663 663   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 24.7 0.0 0.0   Balance sheet total (assets)   909 905 1,018 977 938 831 663 663   Net Debt   -694 -759 -766 -810 -776 -612 -663 -663     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   902 734 822 711 759 586 0.0 0.0   Gross profit growth   -23.1% -18.7% 12.1% -13.6% 6.8% -22.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   909 905 1,018 977 938 831 663 663   Balance sheet change%   6.0% -0.4% 12.5% -4.0% -4.0% -11.4% -20.2% 0.0%   Added value   221.6 128.8 117.6 145.7 84.5 -96.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -70 -70 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -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 (%)   20.7% 12.8% 10.1% 20.5% 11.1% -16.5% 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 %   21.1% 10.4% 8.6% 14.7% 8.9% -4.7% 0.0% 0.0%   ROI %   25.0% 11.9% 10.3% 17.3% 9.7% -4.9% 0.0% 0.0%   ROE %   19.1% 9.0% 7.6% 13.0% 6.1% -4.1% 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 %   85.9% 88.1% 80.3% 89.1% 92.4% 93.1% 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, %   -312.9% -589.5% -651.1% -555.9% -918.6% 630.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   66.9% 0.0% 0.0% 0.0% 0.0% 0.0% 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   6.4 7.9 5.0 9.0 14.3 14.3 0.0 0.0   Current Ratio   6.4 7.9 5.0 9.0 14.3 14.3 0.0 0.0   Cash and cash equivalent   693.5 759.0 765.9 809.9 776.4 636.3 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   693.8 745.5 800.4 853.9 367.3 214.2 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   222 129 118 146 85 -97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   222 129 118 146 85 -97 0 0   EBIT / employee   187 94 83 146 85 -97 0 0   Net earnings / employee   141 71 61 110 53 -34 0 0