Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GETINGE DANMARK 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  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% 1.1% 1.1%   Bankruptcy risk   1.8% 5.3% 2.2% 3.5% 1.1% 1.2% 7.3% 7.3%   Credit score (0-100)   72 44 66 52 84 80 33 33   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   29.1 0.0 2.7 0.0 2,765.9 1,417.8 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   39,817 41,558 37,130 39,477 42,671 49,292 0.0 0.0   EBITDA   3,666 5,314 5,006 7,391 9,161 10,239 0.0 0.0   EBIT   3,579 5,314 5,006 7,391 8,973 10,050 0.0 0.0   Pre-tax profit (PTP)   -16,759.4 -16,292.0 2,650.0 -400.0 981.0 2,393.0 0.0 0.0   Net earnings   -17,185.5 -16,292.0 2,650.0 -400.0 68.0 694.0 0.0 0.0   Pre-tax profit without non-rec. items   -16,759 5,314 5,006 7,391 981 2,393 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   392 0.0 0.0 0.0 456 436 0.0 0.0   Shareholders equity total   70,250 53,958 56,608 55,543 55,289 55,983 54,775 54,775   Interest-bearing liabilities   101,698 0.0 0.0 0.0 102,592 24,942 0.0 0.0   Balance sheet total (assets)   194,802 182,363 171,172 176,257 216,158 168,760 54,775 54,775   Net Debt   101,088 0.0 0.0 0.0 102,592 24,942 -54,775 -54,775     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   39,817 41,558 37,130 39,477 42,671 49,292 0.0 0.0   Gross profit growth   48.8% 4.4% -10.7% 6.3% 8.1% 15.5% -100.0% 0.0%   Employees   56 0 0 0 49 53 0 0   Employee growth %   47.4% -100.0% 0.0% 0.0% 0.0% 8.2% -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)   194,802 182,363 171,172 176,257 216,158 168,760 54,775 54,775   Balance sheet change%   126.1% -6.4% -6.1% 3.0% 22.6% -21.9% -67.5% 0.0%   Added value   3,666.5 5,314.0 5,006.0 7,391.0 8,973.0 10,239.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   74 -392 0 0 268 -209 -436 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 (%)   9.0% 12.8% 13.5% 18.7% 21.0% 20.4% 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 %   -10.0% 2.8% 2.8% 4.3% 2.1% 2.3% 0.0% 0.0%   ROI %   -11.1% 3.0% 2.8% 4.3% 2.4% 3.6% 0.0% 0.0%   ROE %   -24.5% -26.2% 4.8% -0.7% 0.1% 1.2% 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 %   36.1% 100.0% 100.0% 100.0% 26.4% 39.8% 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, %   2,757.1% 0.0% 0.0% 0.0% 1,119.9% 243.6% 0.0% 0.0%   Gearing %   144.8% 0.0% 0.0% 0.0% 185.6% 44.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 0.0% 0.0% 0.0% 6.0% 3.2% 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   1.0 0.0 0.0 0.0 1.1 1.5 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   610.5 0.0 0.0 0.0 0.0 0.0 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   25,864.3 0.0 0.0 0.0 10,040.0 22,546.0 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   65 0 0 0 183 193 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 0 0 0 187 193 0 0   EBIT / employee   64 0 0 0 183 190 0 0   Net earnings / employee   -307 0 0 0 1 13 0 0