Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Forsikringsselskabet Dansk Sundhedssikring A/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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.8% 4.9% 2.2% 1.3% 4.6% 4.5%   Credit score (0-100)   0 0 73 46 67 80 46 45   Credit rating   N/A N/A A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 15.6 0.0 0.9 632.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 45,627 60,865 52,670 64,097 0.0 0.0   EBITDA   0.0 0.0 15,573 16,601 9,584 9,460 0.0 0.0   EBIT   0.0 0.0 13,304 13,881 5,540 4,399 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 10,765.8 11,234.5 11,419.4 5,166.8 0.0 0.0   Net earnings   0.0 0.0 8,005.4 8,133.5 9,909.3 2,834.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 10,766 11,234 11,419 5,167 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 1,643 1,699 15,952 2,726 0.0 0.0   Shareholders equity total   0.0 0.0 8,332 7,033 16,942 20,302 19,577 19,577   Interest-bearing liabilities   0.0 0.0 3,745 0.0 10,159 20,000 0.0 0.0   Balance sheet total (assets)   0.0 0.0 69,584 100,964 198,093 258,269 19,577 19,577   Net Debt   0.0 0.0 -14,702 -3,718 3,668 -34,824 -16,244 -16,244     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 45,627 60,865 52,670 64,097 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 33.4% -13.5% 21.7% -100.0% 0.0%   Employees   0 0 59 76 77 112 0 0   Employee growth %   0.0% 0.0% 0.0% 28.8% 1.3% 45.5% -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)   0 0 69,584 100,964 198,093 258,269 19,577 19,577   Balance sheet change%   0.0% 0.0% 0.0% 45.1% 96.2% 30.4% -92.4% 0.0%   Added value   0.0 0.0 15,572.8 16,601.1 8,260.4 9,460.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 11,440 -2,741 2,494 1,637 -23,591 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 29.2% 22.8% 10.5% 6.9% 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 %   0.0% 0.0% 21.4% 15.6% 8.2% 2.6% 0.0% 0.0%   ROI %   0.0% 0.0% 92.3% 118.4% 54.4% 15.1% 0.0% 0.0%   ROE %   0.0% 0.0% 96.1% 105.9% 82.7% 15.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 14.7% 7.0% 8.6% 7.9% 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, %   0.0% 0.0% -94.4% -22.4% 38.3% -368.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 45.0% 0.0% 60.0% 98.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 81.0% 43.1% 17.9% 5.7% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.8 0.8 1.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.8 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 18,447.8 3,717.7 6,490.6 54,824.3 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -10,938.5 -18,608.3 4,547.5 -5,712.8 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 264 218 107 84 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 264 218 124 84 0 0   EBIT / employee   0 0 225 183 72 39 0 0   Net earnings / employee   0 0 136 107 129 25 0 0